FORMULIR 5.19.2 : TKDN Gabungan Barang dan Jasa untuk Material Langsung (Bahan Baku)
Nama Penyedia Barang/Jasa : Konsorsium PT. Barata Indonesia (Persero) dan Sutech Engineering Co.,Ltd.
Alamat : Jl. Veteran 241 Gresik
Nama Pekerjaan : Proyek Pembangunan Pabrik Gula Terpadu Glenmore, Banyuwangi
Pemilik Pekerjaan : PT. Industri Gula Glenmore Jawa Timur
No. Dokumen : 13/002/PENG/V/2013 Ref. 13/001/PENG/IV/13
Pemasok /
Harga Satuan
Negara TKDN(%) Satuan
(RibuRp)
Asal
No Uraian Spesifikasi Jumlah
(1) (2) (3) (6)
(4) (5) (7) (8)
Capacity: 50 tons
1 Cane Weighbridge Truck Size: 4,000 mm x 15,000 mm Ina 22% 2 Unit 192,000
Material: Mild steel
Capacity: 30 tons
2 Product Weighbridge Truck Size: 4,000 mm x 15,000 mm Ina 22% 1 Unit 192,000
Material: Mild steel
Rapid liquid analyzer NIR system
3 Core Sample Equipment Thai 0% 2 Unit 2,650,000
15 ton, 30 cycle/hr
5 Mobile Crane Lifter Ina 22% 1 Unit 1,952,500
15 ton
6 Electric Gantry Cane Crane Ina 70% 4 Unit 1,837,500
20 ton, 30 cycles/hr
7 Truck Tipper Inclination: Max. 42 degree Ina 22% 1 Unit 555,000
8000 Ton/hr
23 4 th Mill set Thai 54% 1 Unit 7,102,055
Secondary Heater (One unit as Size: 1,200 mm. (D) x 4,500 mm. (L)
66 Driven through speed reducer by gear motor 5.5 Ina 60% 4 Unit 673,389
spare)
kW, 69 rpm
5.5 kW motor
67 Sand bin Material: welded steel construction with internal Ina 100% 1 Unit 60,938
stirring device and outlet gutter, two rotating
Type:
wheelsrising film
resting on annular space
rollers on overflow
welded steel type
frames.
68 Flash Tank Heating surface: 3,500 m2 Thai/Ina 43% 1 Unit 108,338
Tube size: 38.1 mm. (OD) x 1.5 mm. (thk)
Continuous Trayless Clarifier Type: rising film annular space overflow type
69 Tube length: 3,040 mm. Thai/Ina 1% 1 Unit 2,091,657
( 8,000 tcd 50 min ) Heating surface: 1,800 m2
Calandria design pressure: 4 kg./cm2
Tube size: 38.1 mm. (OD) x 1.5 mm. (thk)
Complete with accessories
Tube length: 3,040 mm.
Calandria design pressure: 4 kg./cm2
Complete with accessories
Type: rising film annular space overflow type
70 Juice Screen Heating surface: 1,000 m2 Thai/Ina 40% 1 Unit 688,309
Tube size: 38.1 mm. (OD) x 1.5 mm. (thk)
Capacity : 1,500 m3/hr , Head : 40 m ,
71 Clear Juice Tank Tube length: 3,040 mm. Thai 43% 1 Unit 160,124
Accessories : 1 - Common base plate
Calandria design pressure: 4 kg./cm2
Vertical
Completecylindrical/flat bottom
with accessories
72 Clear Juice Pump Size: 500 mm. (D) x 1,500 mm. (H) Thai 46% 2 Unit 171,601
Material: mild steel fabricated with exhaust nozzle
verticlev and Cylindrical with conical
73 Flocculant Preparation Tank Ina 43% 2 Unit 171,525
C1 Molasses Tank
186 43% 1 18,720
(FINAL Molasses)
Condensate Pump
238 46% 1 74,404
for Vacuum Pan
White Molasses
242 43% 1 289,635
Receiving Tank
Portable Bag
291 4% 2 9,750
Sewing Machine
4
Make Up Water tank
5
Make Up Water Pump I
6
Make Up Water Pump II
7
Bagase Elevator Conveyor
9
Bagase Distribution Conveyor
10
Bagase Return Conveyor
11
Bagase Receiving Conveyor
12
Bagase Ball Press
13
Bagase Reclaimer
14
High Pressure Steam Header
15
Low Pressure Steam Header
16
Oil Storage Tank
17
Daily Oil Storage Tank
18
Oil Pump I - Truck to Tank
20
Oil Pump III Daily Tank to Boiler
21
Oil Heater
22
Blow Down Tank
23
Instrumentation Panel
24
Instrumentation Wiring & Tubing
25
Air Compressor for Boiler
26
MCC Panel for Boiler
27
Wiring System for Boiler
29
Boiler Electrical & Control Room
30
Boiler House
31
Bagase House
32
Cooling Water Line at Boiler
DAFTAR 1.2-C -MEKANICAL UNIT PUPUK ( FERTILIZER PLANT )
Type : V - Belt
1 Conveyor Feeder Crusher Belt Width : BW.600/BW.400/8mm 2 Ply Ina 60% 2 unit 22,257
Lenght : 6 - 40 m (as used)
Type : Cut Hammer & Blower
2 Crusher s/d Mesh 80 Speed : 15 - 20 m/menit Ina 75% 2 unit 62,500
Kapasitas : 2.500 Kg/Jam
Material
Diameter: :Plate ø 800&mm Profile CS
Tipe
Power: Screw
: 3/5/7&HP Filter
1450Hooper
rpm
3 Dust Hopper + Screw panjang
Screw :Ø : 800
200mm rnm/ equivalent (ex-China) Ina 75% 2 unit 17,500
Gearbox : Chenta
Blade : 64 pcs
Kapasitas : 2,500 Kg/jam
Type : Drum - 2.000 rpm
Putaran
4 Mixer Batch Material: :1.750Plate & Prrfile CS Ina 75% 2 unit 22,500
Kapasitas
Material : :Plate 750 kg/batch
& Profile CS
Power : 3 HP/1450 rpm (TECO)
Diameter
Screen : SS : 1.500
#3 x ømm3Pan
mm hole
Type : Rotary
Gearbox Disc
: CHENTA/Equivalent
5 Pan Granulator Dinding
Power : : 1000
40 HP /mm
1450 rpm Ina 54% 8 unit 50,142
Capacity : 400 kg/Batch / 25 menit
Agitator : 20
Diameter : 4.000 mm -27 rpm
Plate form granulator ( for operator Material : Plate & Profile CS
6 Dish Height : 400 mm Ina 54% 1 unit 61,941
) Power
Speed :: 18
10 -HP
20 /rpm
1.450 rpm (Teco)
Type : V - Belt
Inclination : ± 50°
7 Conveyor produk Pan Belt Width : BW.600/BW.400/8mm 2 PlyCS Ina 54% 1 unit 75,877
Material : Plate CS / SS CR 12 & Profile
Lenght
Power : 6 - 40 m (as used)
Type : :V15 HP / 1.450 rpm (TECO)
- Belt
8 Conveyor Feeder Dryer Speed
Gear : 15: CHENTA
box - 20 m/menit / Equivalent 2 Ply Ina 60% 1 unit 22,257
Belt Width : BW.600/BW.400/8mm
Material : Plate & Profile CS
Lenght : 6 - 40 m (as used)
Type
Power: :Rotary
3/5/7 HP 1450 rpm
9 Rotary Dryer Speed : 15 - 20 m/menit Ina 75% 1 unit 375,000
Diameter
Gearbox :Chenta
2.200 mm
Material :: Plate & /Profile
equivalent
CS (ex-China)
Length : 22 mtr
Diameter
Burner batubara water jacket ( inlc Power : 3/5/7: 850HP mm 1450 rpm
10 Speed
Panjang : 3: -1,5 6 rpm
m / equivalent (ex-China) Ina 75% 1 unit 77,500
blower ) Gearbox : Chenta
inclination/slove : 0,6° - 1°
Material : Plate CS/SS & Profile CS
Type
Flow : Horozontal
Counter Current Double / CoShell
Curent
11 Furnace + Fan blower Motor Blower : 3 HP/1450 rpm Ina 75% 1 unit 62,500
Diameter
Material : :Plate1,500&mProfile CS
Motor Feeder : 1,5 HP / 1450 rpm
Length
Power :252,500HP /mm
Dust Cyclone Gear : :Centrifugal
Type box 1.450 rpm (TECO)
: CHENTA / Equivalent
12 Material
Gearbox : Plate
CHENTA & Profile CS
/ Equivalent Ina 75% 1 unit 131,250
Dryer+BlowerExhauset+Ducting DiameterTemperature : 1.900/1000
: s/d 600° mm
Custable : SUPECAST LW 14 / 1400°C
Length
Konsumsi : 7.000/5.000
Batu Bara :mm s/d 300 Kg/Jam
Blower Dillution Cap : 4.000 m3/jam
13 Conveyor produk Dryer Material : Plate :&Inverter
Control Feeder Profile Control
CS Speed Ina 75% 1 unit 22,252
Power : 4 HP
Centrifugal Blower Cap: 50.000/10.000 m3/jam
Type:
Power Rotary
: 75/15 HP
14 Rotary Screen Cooler Diameter: 1.000 mm Ina 54% 1 ls 120,250
Length : 10.000 mm
Dust Cyclone screen cooler +
15 Speed: 5-12 rpm Ina 75% 1 ls 41,250
Blower Exhause + Ducting
Inclination/slove: 1°- 3°
Flow: counter current
Material: Plate & Profile CS
Power: 10 HP/1450 Rpm (TECO)
Gearbox : CHENTA/Equivalent (ex-China)
Bucket Elevator
16 Bucket Feeder hoper packing Belt Width: 200mm/10 mm 6 Ply Ina 75% 1 m2 27,500
Hopper dan mesin packing @ 25 Length : 3-6 mtr(as used)
Model: AJG-BGU -01
17 kg, 1 line (w/flat conveyor, Speed: 15-20 m/mnt Ina 75% 1 m2 115,000
Kapasitas: 5,000/kg/jam, zak@25 kg
compressor ) Material: Plate&Profile CS
Bagging Speed: 5-10 bag/menit
Electrical & panel mesin( exclude Power: 3HP/1450 Rpm(TECO)
18 Weighing Indicator: AND 4401-4009-JAPAN Ina 75% 1 m2 186,840
PLN ) Gearbox : CHENTA/Equivalent (ex-China)
Load Cell: AND
Accuracy: 0.01%
19 Pondasi Mesin Ina 75% 1 m2 119,222
Material : Plate CS/SS & Profile CS
Conveyor: Flat & Incline
20 Lapangan Penampung bahan baku Ina 54% 1 m2 1
ls
14 Idfan Ina 75% 5 438,913
ls
-Capacity: 16.000 CFM, 30 mmWG
-Material: steel plate SS 400
-Power: 55 Kw/75 HP
15 Fan Ina 75% 1 50,000
-Voltage: 380 V/3P/50Hz
-Finishing: Wire brush,primer coat,finish coat 100
micron
ls
-Capacity: 75 MTD (Pucuk tebu kering)
-Dimension: BW.900 x 12000 mm
-Material:
*Frame: Steel SS 400 UNP 150x75, L60x60, plate
t=10mm
16 Belt Conveyor *Belt: BW 900 4 ply Ina 75% 1 25,500
*Drive pulley Dia 400/w UCP BEARING
-Driving: Gear Motor 3,7 Kw 75 Rpm
transmission , safety guard included
-Finishing: wire brush, primer coat, finish coat
100 micron
ls
Capacity: 100 MTD (pucuk tebu basah)
Dimension: BW.600 x 6000 mm
Material:
- Frame: Steel SS 400 UNP 150 x 75, L 60x60,
Plate t10 mm
-Belt: BW.600 4 ply
17 Belt Conveyor Feeder -Drive pulley Dia.400/w UCP bearing Ina 75% 3 15,000
-Take up tail Pulley Dia. 400/w UCF bearing
Driving: -Gear Motor 2.2 Kw 75 Rpm
-Transmission, safety guard included
Finishing: Wire brush, primer coat, finish coat
100 micron
-Cap: 100 MTD(Pucuk tebu basah)
-Materal:
*Frame : Steel SS 400 UNP 150x75, L60x60,
plate t=10mm
*Roller (6): Dia 400x600 mm
-Equipment:
*Inlet&Outlet Chute
18 Press Machine Ina 75% 3 118,000
*Spring adjuster
-Driving:
*Gear Motor 18.5 Kw 75 Rpm
*Transmission, safety guard included
-Finishing: Wire brush, primer coat, finish coat
100 micron.
3 Rectangular tank
Scrubber Water Receiving Tank Material: Reinforced Concrete Ina 65% 1 Unit 1
11
Multi media filter Ina 65% 1 Unit 1
1
8 PLANO MILL Working Table 1,000 mm. (W) x 2,400 mm.(L) 0% unit 96,303
1
9 BENCH GRINDER 10" WHEEL Dia. 0% unit 4,400
1
10 POWER HACKSAW Cut 11" Dia; Blade size 18" x 1 1/4" 0% unit 24,004
3
11 WELDING MACHINE 500 Amp 0% unit 112,881
3
12 WELDING MACHINE 300 Amp 0% unit 35,701
1
15 HYDRAULIC JACK 10 Tons 0% unit 7,513
10
16 PORTABLE GRINDER 5" DISH. (Right Angle) 0% unit 13,050
2
17 PORTABLE GRINDER 6" DISH. (Straight Wheel Grinder) 0% unit 7,818
1
1 Set-Tube and Pipe bending tools. 3/4"-1 1/2"
(dia.)
2 Set-Magnetic stand drill 32 mm. (dia.) Drill
6 Set-Chain block; 3T, 5T, 10T
18 HAND TOOLS 500 m.-Steel wire rope and Fittign and hook; 0% unit 482,926
rope dia.; 12 mm., 16 mm., 19 mm., 25 mm.
3 Units-6" Mechanic Vise
4 Units-3 tons Winch
5 Units-0.5 tons Tilifore
1
1 Set- each size
Out Side Micrometer range 500-600 mm. , 600-
700
0-50 mm., 0-150 mm., 50-500 mm.
3 Sets-Dial Indicator c/w manegtic stand, range 10
mm.
2 Sets-Vernier, each size 6", 8" 12", 16"
19 MEASURING TOOLS 0% unit 43,767
2 Pcs-Steel Rule 2m.
12 Pcs-Steel Rule 1'
6 Pcs-Steel Rule 2'
3 Pcs-Measuring Tape; each size 2m., 3m., 5m.,
15m.
2 Sets-Filler Gugae 0.04-0.63 mm.
1 Set-Inside Micrometer, range 0-1,000 mm.
1
20 CUTTING TOOL SYSTEM 0% unit 39,275
DAFTAR 1.2-E.8 Laboratory
Electrical distribution system 2 unit TF 10.5/6.3 kV12.5 MVA 1 unit TF 6.3/20 Unit
4 kV 6 MW 1 lot TF 6.3/0.4 kV LOCAL 40% 1 623,034
Etc..
High Voltage Switch Board Comprised of; Unit
High Voltage Receiving and Switch boardfor
power distribution system as following: One (1)
Receiving and Co-generation PondDescription:
5 - Vertical self standing metal sheet covered panel LOCAL 30% 1 596,074
with VCB (or GCB), 3 P, 6.6KV, 1,200 A
drawout & accessorier
Lighting-Mercury vapor, ls
10 flourescent, spot light and LOCAL 50% 1 259,128
accessaries for lighting
Electric Cable ls
11 LOCAL 60% 1 1,534,466
Electric Accessaries ls
12 LOCAL 60% 1 1,275,891
Capacitor Bank ls
13 LOCAL 60% 1 126,564
Cane Preparation ls
1 LOCAL 60% 1 17,200
Milling control ls
2 IMPORT 0% 1 15,300
Desuperheating Station ls
3 LOCAL 46% 1 17,100
CVP control ls
5 IMPORT 0% 3 36,600
Cable ls
10 LOCAL 60% 1 202,000
16
Misscelaneous civil work 75% 1 8,374,153
(9) (10)
{(100%-
(5)x(6)x(8) DN + LN
5)}x(6)x(8)
0 5,300,000 5,300,000 0%
0 4 4 5%
0 4 4 5%
49 926 975 5%
1 0 1 54%
1 0 1 54%
1 0 1 75%
1 0 1 75%
0 1 1 43%
1 0 1 57%
1 0 1 65%
1 1 2 52%
1 1 2 26%
1 1 2 57%
1 0 1 57%
1 1 2 52%
1 0 1 57%
0 1 1 43%
1 1 2 52%
1 0 1 60%
1 0 1 65%
1 1 2 52%
1 1 2 52%
1 0 1 65%
1 1 2 52%
1 0 1 79%
0 1 1 43%
1 1 2 52%
2 1 3 57%
1 0 1 60%
1 0 1 65%
0 1 1 43%
1 1 2 52%
1 1 2 52%
1 0 1 65%
0 1 1 43%
1 1 2 52%
0 1 1 43%
1 1 2 52%
0 1 1 43%
1 1 2 52%
1 1 2 26%
0 1 1 26%
1 0 1 65%
1 0 1 65%
1 0 1 65%
1 1 2 52%
1 0 1 65%
1 1 2 52%
1 0 1 65%
1 1 2 52%
1 0 1 65%
1 1 2 52%
1 0 1 65%
1 1 2 52%
1 0 1 65%
1 1 2 52%
1 0 1 65%
1 1 2 52%
0 1 1 46%
0 206,804 206,804 0%
0 129,001 129,001 0%
0 97,687 97,687 0%
0 158,790 158,790 0%
0 499,515 499,515 0%
0 120,820 120,820 0%
0 96,303 96,303 0%
0 4,400 4,400 0%
0 24,004 24,004 0%
0 338,643 338,643 0%
0 107,104 107,104 0%
0 66,374 66,374 0%
0 31,764 31,764 0%
0 7,513 7,513 0%
0 130,503 130,503 0%
0 15,637 15,637 0%
0 482,926 482,926 0%
0 43,767 43,767 0%
0 39,275 39,275 0%
0 450,949 450,949 0%
0 1 1 0%
0 1 1 0%
0 9,319 9,319 0%
0 1 1 0%
0 7,613 7,613 0%
0 150,806 150,806 0%
0 1 1 0%
0 1 1 0%
0 19,163 19,163 0%
0 1 1 0%
0 93,188 93,188 0%
0 1 1 0%
0 33,941 33,941 0%
0 12,994 12,994 0%
0 6,563 6,563 0%
0 1 1 0%
0 10,763 10,763 0%
0 1 1 0%
0 59,000 59,000 0%
0 41,738 41,738 0%
0 90,038 90,038 0%
0 46,725 46,725 0%
0 1 1 0%
0 18,900 18,900 0%
0 1 1 0%
0 1 1 0%
0 10,894 10,894 0%
0 1 1 0%
0 1 1 0%
0 1 1 0%
6,644,251 3,577,674 10,221,925 65%
0 2 2 10%
0 15,300 15,300 0%
0 109,800 109,800 0%
1 1 1 50%
1 1 1 50%
1 1 1 50%
1 0 1 75%
Pemasok /
Uraian
Negara Asal
No Spesifikasi
(1) (3)
(2) (4)
5 15 ton, 30 cycle/hr
Mobile Crane Lifter Ina
6 15 ton
Electric Gantry Cane Crane Ina
7 20 ton, 30 cycles/hr
Truck Tipper Inclination: Max. 42 degree Ina
31 Lubricant system for Mill Bearing Type : Grease system , Completed with
(Include Mill Set) pump, valve, piping, and accessories Thai
32 275 ton/hr
Intermediate Cane Carriers Inclination: 37.5 degree Ina
40 kW x 4P
33 8000 Ton/hr
Rotary Drum Screen (Juice Screen) Thai
47 Magnetic type
Juice Flowmeter Maximum 400 m3/hr Thai
48
Sand-Juice Separator System
53
Sand Washings circulation Pumps
110 Vacuum Pumps for Evaporators & Liquid ring vacuum pump
Capacity: 75 m³/min., -650 mm.Hg. Thai
Vacuum Pan
Driven by electric motor through V-belts
111 Vertical cylindrical/flat bottom
and pulleys
Separator for Vacuum Pump Size: 500 mm. (D) x 1,500 mm. (H) Thai
Material: mild steel fabricated with
112 Condensate Receiver Tank for verticlevnozzle
exhaust and Cylindrical with conical
Ina
second effect
113 Condensate Pumps for Second Effect Closed Impeller Centrifugal Type
condensate 22 kw x 4P motor Thai
118 Pure Condensate Receiving Tank for Horizontal and Cylindrical Enclosed Type Ina
1st Effect Evaporator
119 Pure Condensate Pump for 1st Effect Centrifugal pump type
Evaporator (to Boiler) Capacity:130 m3/hr., TDH.: 31 m. Thai
Driven by electric motor
120 2nd effect Condensate Receiving Vertical Cylindrical Type with Conical
Bottm Ina
Tank
121 Horizontal and cylindrical enclosed type
2nd effect Condensate Pumps Ina
271 Spray Water Pump for Sugar Dust Centrifugal pump type
Conllecting System Capacity: 22 m3/hr., TDH.: 50 m. Thai
Driven by electric motor
272 White Sugar Bucket Elevator to Belt and bucket type
Capacity: 35 Tons/hr Ina
Storage Bin
Material: Mild steel plates and sectional
273 structure frame
Rectangular pyramid
and Stainless
bottom/cover
steel
White Sugar Storage Bin fabricated163
Capacity: buckets
m3 (approx.) Ina
Driven
Size: 5,600
by electric
mm. (W) motor
x 8,600
through
mm. speed
(L)
274 reducer
Material:
Belt type conveyor,
Mild steel food
construction
grade belt
with
Blending Sugar Conveyor stainlesssteel
Capacity: 50 Tons/hr.
internal lining and cover Ina
Size: 750 mm. (W) x 12,000 mm. (L)
275 Belt and bucket type
approx.
Dried Sugar Elevator Driven by 50
Capacity: electric
Tons/hr
motor 2.2 kW Ina
Material: Mild steel plates and sectional
276 Vibrating Screen for Dried White Horizontal vibrating/wire
structure frame and Mild mesh
steel fabricated
Sugar Capacity: 50 bucket
buckets with Tons/hr.wing and conveying Thai
Size:
chain1,000 mm. (W) x 3,000 mm. (L)
277 Vertical
Driven by
Vibrating cylindrical/conical
motor
electric1.7
motor bottomspeed
kW through
White Sugar Bin for Packing Capacity:
reducer 40 cu.m. (approx.) Ina
Size: 3,810 mm. (D) x [ 4,500 + 2,700]
278 mm. (H)
Fully automatic
Sugar Weigher and bagger Capacity: 500 bags/hr.
Material: Mild (50 kg-bags)
steel fabricated/stainless Thai
Gravity feed/pneumatic
steel lining inside operated dust
279 Bag Closing Conveyor ( One unit as tightrubber
Flat bag clamps,
belt type
load cell type with
spare ) digital control
Capacity: 500 system.
bags/hr. Ina
Driven by electric motor 1.5 kW with
280 speed reducer
Capacity: 500 bags/hr.
Bag Sewing Machine Sewing machine installed at top of Thai
carbon steelstand
Driven by electric motor through V-
beltand pulley with automatic start /stop
of machine.
281 Platform type, manual digital scale
Bagged Sugar Checking Scale Capacity: 50 kg. bags Thai
Accuracy: + 0.10 kg.
282 Bagged Sugar Conveyor No. 1 to Flat rubber belt conveyor type
Warehouse Capacity: 600 bags/hr. Ina
Size: 750 mm. (W) x 12,000 mm. (L)
283 Bagged Sugar Conveyor No. 2 to (approx.)
Flat rubber belt conveyor type
Warehouse Driven by 600
Capacity: electric
bags/hr.
motor Ina
Size: 750 mm. (W) x 77,000 mm. (L)
284 Bagged Sugar Conveyor No.3 to (approx.)
Flat rubber belt conveyor type
Driven by 1,000
Capacity: electricbags/hr.
motor 3 kW Ina
Warehouse
Size: 750 mm. (W) x 43,000 mm. (L)
285 (approx.)
Chute of Bagged sugar
Chute / Slider of Bagged sugar Driven by electric motor 3 kW Ina
Bagase Reclaimer
Oil Heater
Instrumentation Panel
Boiler House
Bagase House
Bangunan Pabrik
1 Ina
Gudang penyimpanan
2 Ina
Parkir Truk
3 Ina
Mod Demob
4 Ina
Forklift 3 Ton
27
3 Rectangular tank
Scrubber Water Receiving Tank Material: Reinforced Concrete Ina
11
Multi media filter Ina
25 Rectangular tank
Cooling Water Concrete Tank Capacity: 75 m3 (approx.) Ina
Size:To be determined by cooling tower
26 supplier
Rectangular concrete tank
Excess Injection Water sump Material:
Size 3,000Concrete
mm.(W) construction
x 4,000 mm.(L) Ina
MUFFLE FURNACE
Brand : Carbolite, UK
Model : GPC 12/36/PID301
Volume : 36 liters
Heavy Duty Box Furnace
Temp. Range Up To 1200 Degrees
Usable Dimensions 10 In.h X 12.5 In.w X
17.75 In.d
Overall Dimensions 32 In.h X 27 In.w X
8 Orsat Gas Analyser 30.75 In
dconvection Type Natural Air Circulation,
Material Resistive
Wire-wound Heating Elementsnumber Of
Doors 1
Power Consumption 9000 Watts
Power Requirement 208/240v, 50/60 Hz
Thermostat Digital, Single Set-point
Controller, Type R Thermocouple
Vibratory Sieve Shaker
Brand : Retsch, Germany
Model :AS 200 Basic
Accessories :
Clamping device economy
Collector bottom diameter 8"
Test Sieve, Diam. 8" x 2" height
Sieve Stack
Sieve stack consisting of 6 test sieves
(ASTM E11), 203 mm (8”) Ø, 50 mm (2”)
height
(230 mesh, 120 mesh, 60 mesh, 35 mesh,
18 mesh, 10 mesh) and collecting pan
PN # 60.150.000998
The AS 200 Basic is recommended
9 BDH Lovibond Nesseleriser whenever digital time display,
interval operation and analogue
adjustment along with optical
monitoring of the vibration height are
required.
Application Examples :
cement clinker, chemicals, coffee,
construction materials, fertilizers, fillers,
flours, grains, metals powders, minerals,
nuts, plastics, sand,
seeds, soils, washing powder
Product Advantage :
suitable for dry and wet sieving
excellent separation efficiency even with
short sieving times
sieve stack up to 450 mm height
free adjustment of all process parameters
(time, amplitude, interval)
interval operation
Analog timer
easy operation, ergonomic design
maintenance-free
Features :
Applications : separation, fractioning,
particle size determination
Feed material : powders, bulk materials,
suspensions
10 Electric Drying Oven Measuring range : 20 µm - 25 mm
Sieving motion : throwing motion with
angular momentum
Max. batch / feed capacity : 3 kg
Max. number of fractions : 9 / 17
Max. mass of sieve stack : 4 kg
Amplitude : analog, 0 - 3 mm
Interval operation : 10 s
Suitable for dry sieving
Max. height of sieve stack : 450 mm
W x H x D : 400 x 230 x 350 mm
Net weight : ~ 30 kg
Brand: SHTG
Model: ST12-102
-Display Type : Digital display
-Power : Electrnic, 220V
- Easy to operate instrumen
14 Laboratory sieving machine - Standart interface with computer and
other peripherals connected
- Water samples stored in a variety of pre-
determination, makes testing quick and
easy.
Brand: Ohaus , USA
Model: PA 2102
-Capacity : 2100 g
-Linearity : ± 20 ( mct )
- Readability : 0.01 g
- Repeatibility : 0.01 g
- Display : 1- Line Alphanumeric LCD
15 Precission balance Display
- Display size : 4 x 1" / 10 x 2.5 cm
( wxhxd )
- Power Requirements : Ac adapter
- Dimension : 19.6 x 28.7 x 32 cm ( w x h x
d)
- Gross weight : 3.3 Kg.
Breaker
Weighing range 210 g. Beaker,
high form, Duran borosilicate glass,
24 - cap. 50 ml.
24 - cap. 150 ml.
24 - cap. 250 ml.
24 Cooling Bath 12 - cap. 600 ml.
6 - cap. 1,000 ml.
Beaker, plastic (pp)
12 - cap. 50 ml.
12 - cap. 250 ml.
Measuring cylinder, SBW glass,
12 - cap. 50 ml., div. 2 ml.
25 Hoppler Viscosimeter 12 - cap. 250 ml.
12 - cap. 500 ml.
6 - cap. 1,000 ml.
Funnel, glass,
24 - dia. 80 mm.
24 - dia. 100 mm.
6 - dia. 200 mm.
29 Kopke Turbidimeter 12 - Funnel, plastic (pp), dia. 73 mm.
2 - Separatory Funnel, borosilicate glass,
500 ml.
6 - Buchner Funnel, porcelain, dia. 90
mm.
31 Analytical Chemical
10 Lighting-Mercury vapor,
flourescent, spot light and LOCAL
accessaries for lighting
11 Electric Cable
LOCAL
12 Electric Accessaries
LOCAL
13 Capacitor Bank
LOCAL
1 Cane Preparation
LOCAL
2 Milling control
IMPORT
3 Desuperheating Station
LOCAL
4 Juice Calrification and Evaporator
control LOCAL
5 CVP control
IMPORT
9 SCADA system
LOCAL
10 Cable
LOCAL
D. Solution
16
Misscelaneous civil work
Keterangan :
Kolom (9) DN = Kolom (5) x kolom(6) x Kolom (8)
66% 4 Unit
41% 4 Ls
65% 1 Unit
65% 1 m2
65% 1 m2
65% 1 m2 2,621,094 1,703,711 917,383
65% 1 m2
65% 1 unit
ls
65% 1 20,250 13,163 7,088
ls
65% 5 87,783 285,293 153,619
ls
65% 1 10,000 6,500 3,500
ls
65% 1 5,100 3,315 1,785
ls
65% 3 3,000 5,850 3,150
ls
75% 3 23,600 53,100 17,700
65% 3 3,200
65% 1 50,650
65% 5 151,924
65% 1 109,940
65% 1 7,505
65% 1 12,150
65% 1 91,050
65% 1 257,714
65% 1 28,763
65% 1 53,650
43% 1 Unit
57% 1 Unit
65% 1 Unit
52% 2 Unit
26% 2 Unit
57% 2 Unit
57% 1 Unit
52% 2 Unit
57% 1 Unit
43% 1 Unit
52% 2 Unit
60% 1 Unit
65% 1 Unit
52% 2 Unit
52% 2 Unit
65% 1 Unit
52% 2 Unit
79% 1 Unit
43% 1 Unit
52% 2 Unit
57% 3 Unit
60% 1 Unit
65% 1 Unit
43% 1 Unit
52% 2 Unit
52% 2 Unit
65% 1 Unit
43% 1 Unit
52% 2 Unit
43% 1 Unit
52% 2 Unit
43% 1 Unit
52% 2 Unit
26% 2 Unit
26% 1 Unit
65% 1 Unit
65% 1 Unit
65% 1 Unit
52% 2 Unit
65% 1 Unit
52% 2 Unit
65% 1 Unit
52% 2 Unit
65% 1 Unit
52% 2 Unit
65% 1 Unit
52% 2 Unit
65% 1 Unit
52% 2 Unit
65% 1 Unit
52% 2 Unit
46% 2
46% 1
100% 1 96,009
100% 1 13,116
100% 1 2,154
100% 1 111,652
46% 3 6,626
46% 2 4,207
46% 2 3,808
46% 2 3,734
46% 2 3,684
46% 1 50,034
46% 1 50,998
0% 1 47,992
0% 1 41,361
0% 1 25,800
0% 1 19,537
0% 1 31,758
0% 1 99,903
0% 1 24,164
0% 1 19,261
0% 1 880
0% 1 4,801
0% 3 22,576
0% 3 7,140
0% 5 2,655
0% 1 6,353
0% 1 1,503
0% 10 2,610
0% 2 1,564
0% 1 96,585
0% 1 8,753
0% 1 7,855
0% 1 90,190
0% 1
0% 1
0% 1 1,864
0% 1
0% 1 1,523
0% 1 30,161
0% 1
0% 1
0% 1 3,833
0% 1
0% 1 18,638
0% 1
0% 1 6,788
0% 1 2,599
0% 1 1,313
0% 1
0% 1 2,153
0% 1
0% 1 11,800
0% 1 8,348
0% 1 18,008
0% 1 9,345
0% 1
0% 1 3,780
0% 1
0% 1
0% 1 2,179
0% 1
0% 1
0% 1
65% 36 Unit 56,788 1,328,850 715,535
2 Unit
0% 22,687,182 0 45,374,364
2 Unit
0%
1 Unit
0% 2,268,000 0 2,268,000
1 Unit
40% 4,361,238 1,744,495 2,616,743
1 Unit
30% 4,172,521 1,251,756 2,920,765
1 ls
60% 1,479,149 887,489 591,660
1 ls
40% 4,332,216 1,732,886 2,599,330
1 Unit
46% 4,262,206 1,960,615 2,301,591
1 Unit
46% 2,585,994 1,189,557 1,396,437
1 ls
50% 1,813,896 906,948 906,948
1 ls
60% 10,741,262 6,444,757 4,296,505
1 ls
60% 8,931,237 5,358,742 3,572,495
1 ls
60% 885,948 531,569 354,379
1 ls
100% 120,400 120,400 0
1 ls
0% 107,100 0 107,100
1 ls
46% 119,700 55,062 64,638
1 ls
55% 128,100 70,455 57,645
3 ls
0% 256,200 0 768,600
4 ls
60% 289,100 693,840 462,560
1 ls
46% 128,800 59,248 69,552
1 ls
50% 125,300 62,650 62,650
1 ls
30% 4,909,198 1,472,759 3,436,439
1 ls
60% 1,414,000 848,400 565,600
1 ls
65% 1,949,052 1,266,884 682,168
1 ls
46% 1,044,400 480,424 563,976
1
0%
50%
1
50%
72% 1 ls 5,720,033 4,118,424 1,601,609
65% 1
Total
(9) (10)
DN + LN
DN + LN -
- 0
- -
- 0
- -
- 0
-
8,903 65%
89,027,000 4,451
25,000 65%
250,000,000 12,500
7,000 65%
70,000,000 3,500
9,000 65%
90,000,000 4,500
80,226 65%
802,264,000 10,028
12,388 65%
123,882,500 12,388
15,175 65%
151,753,500 15,175
4,451 65%
44,513,500 4,451
75,000 65%
750,000,000 75,000
15,500 65%
155,000,000 15,500
12,500 65%
125,000,000 12,500
26,250 65%
262,500,000 26,250
4,450 65%
44,503,000 4,450
24,050 65%
240,500,000 24,050
8,250 65%
82,500,000 8,250
5,500 65%
55,000,000 5,500
23,000 65%
230,000,000 23,000
37,368 65%
373,680,000 37,368
23,844 65%
238,444,000 23,844
- -
- -
2,621,094 65%
26,210,937,500 2,621,094
- -
-
-
96,000,000
3,200
506,500,000
50,650
7,596,200,000
151,924
1,099,395,000
109,940
75,050,000
7,505
121,500,000
12,150
910,500,000
91,050
2,577,142,000
257,714
287,625,000
28,763
536,500,000
53,650
0
0
0
0
-
56,800 0% 28,400
568,000,000
22,938 0% 11,469
229,375,000
960,089,800 96,009
131,157,900 13,116
21,544,500 2,154
1,116,520,740 111,652
198,787,500 6,626
84,147,300 4,207
76,167,300 3,808
74,670,000 3,734
73,672,500 3,684
500,338,665 50,034
509,980,725 50,998
479,918,000 47,992
413,608,000 41,361
258,001,000 25,800
195,374,000 19,537
317,580,000 31,758
999,030,000 99,903
241,640,000 24,164
192,605,400 19,261
8,800,800 880
48,008,000 4,801
677,286,000 22,576
214,207,200 7,140
132,748,335 2,655
63,527,000 6,353
15,025,400 1,503
261,006,670 2,610
31,273,600 1,564
965,852,000 96,585
87,533,540 8,753
78,550,000 7,855
901,897,500 90,190
-
-
18,637,500 1,864
- -
15,225,000 1,523
301,612,500 30,161
- -
- -
38,325,000 3,833
- -
186,375,000 18,638
-
67,882,500 6,788
25,987,500 2,599
13,125,000 1,313
-
21,525,000 2,153
- -
117,999,000 11,800
83,475,000 8,348
180,075,000 18,008
93,450,000 9,345
-
37,800,000 3,780
- -
21,787,500 2,179
- -
- -
2,044,385 65% 20,443,850,000 56,788
-
#DIV/0!
45,374,364 0%
64,820,520,000 22,687,182
- -
2,268,000 0%
3,240,000,000 2,268,000
4,361,238 40%
6,230,340,000 4,361,238
4,172,521 30%
5,960,743,935 4,172,521
1,479,149 60%
2,113,070,000 1,479,149
4,332,216 40%
6,188,880,000 4,332,216
4,262,206 46%
6,088,866,000 4,262,206
2,585,994 46%
3,694,277,363 2,585,994
1,813,896 50%
2,591,280,000 1,813,896
10,741,262 60%
15,344,660,000 10,741,262
8,931,237 60%
12,758,910,000 8,931,237
885,948 60%
1,265,640,000 885,948
#DIV/0! #DIV/0!
120,400 100%
172,000,000 120,400
107,100 0%
153,000,000 107,100
119,700 46%
171,000,000 119,700
128,100 55%
183,000,000 128,100
768,600 0%
1,098,000,000 256,200
1,156,400 60%
1,652,000,000 289,100
128,800 46%
184,000,000 128,800
125,300 50%
179,000,000 125,300
4,909,198 30%
7,013,140,000 4,909,198
1,414,000 60%
2,020,000,000 1,414,000
1,949,052 65%
2,784,360,000 1,949,052
1,044,400 46%
1,492,000,000 1,044,400
5,720,033 72% 57,200,331,000 5,720,033
364,917,808 55%
#DIV/0!
10
11
12
13
14
15
16
17
18
305,175,000
19
20
21
22
23
24
25
26
27
28
288,385,000 260
295,460,000 184
2,553,475,000 219
FORMULIR 5.19.4 : TKDN Gabungan Barang dan Jasa untuk Manajemen Proyek dan Perekayasa
Warga
No Uraian Kualifikasi
Negara
(1) (2) (3) (4)
RO Feed Water
14 Pump Ina
1 Saccharimeter
2 Three Roller Sample Mill
3 Baggase Dryre for moisture
4 Table Balance
5 Sugar ash Brudge
6 Laboratory pH meter
7 Sugar Spectrophotometer
8 Orsat Gas Analyser
9 BDH Lovibond Nesseleriser
10 Electric Drying Oven
11 Cold Baggasse Extraction apparatus
12 Electric Muffle Furnace
13 Laboratory Centrifugal
14 Laboratory sieving machine
15 Precission balance
16 Cane Cutter grinder
17 Varigrator for Cold Extraction
18 Microscope
19 Saturascope
20 Moisture Teller
21 Electric balance
22 Precision Sugar Refractory meter
23 Deep Fresser
24 Cooling Bath
25 Hoppler Viscosimeter
26 Rotary Viscosimeter
27 Test Pump
28 Water distiling apparatus
29 Kopke Turbidimeter
30 Glasswares
31 Analytical Chemical
1 - Turbo-Generator
- Steam Turbine
2 - Turbo-Generator
- Electric Generation
3 Deisel-Generator
4 Electrical distribution system
5 High Voltage Switch Board
6 Cable and Accessories for High
voltage
7 Electric Distribution And
Equipment
Low Voltage Feeder
8
Switch Board
9 Motor Control Center Panel
Lighting-Mercury vapor,
10 flourescent, spot light and
accessaries for lighting
11 Electric Cable
12 Electric Accessaries
13 Capacitor Bank
1 Cane Preparation
2 Milling control
3 Desuperheating Station
Keterangan :
Kolom (9 = Kolom (5) x kolom (6) x Kolom (7) x Kolom (8)
Kolom (9 = {1-Kolom(5)} x Kolom (6) x Kolom (7) x Kolom (8)
Satuan / Harga Satuan Biaya (Rp)
TKDN(%) Jumlah
Durasi Upah (Ribu Rp) KDN KLN Total
(5) (6) (7) (8) (9)
(5)x(6)x(8) {(75%- DN + LN
5)}x(6)x(8)
{(100%-
(5)x(6)x(8) DN + LN
5)}x(6)x(8)
34% 2 Unit 7,680 5,295 10,065 15,360
34% 1 Unit 7,680 2,647 5,033 7,680
0% 2 Unit 106,000 - 212,000 212,000
33% 1 Unit 30,100 9,929 20,171 30,100
33% 1 Unit 78,100 25,762 52,338 78,100
75% 4 Unit 73,500 219,327 74,673 294,000
32% 1 Unit 22,200 7,076 15,124 22,200
32% 1 Unit 47,994 15,297 32,697 47,994
44% 4 Unit 37,565 66,693 83,567 150,260
60% 1 Unit 400 240 160 400
59% 1 Unit 123,536 73,252 50,284 123,536
41% 1 Unit 9,771 4,026 5,745 9,771
77% 1 Unit 54,608 41,830 12,778 54,608
77% 1 Unit 54,608 41,830 12,778 54,608
77% 1 Unit 9,771 7,484 2,286 9,771
77% 1 Unit 48,042 36,801 11,241 48,042
30% 1 Unit 109,042 32,713 76,329 109,042
85% 1 Unit 68,751 58,233 10,518 68,751
35% 2 Unit 24,723 17,093 32,354 49,447
88% 1 Unit 284,082 249,992 34,090 284,082
88% 1 Unit 253,770 223,318 30,452 253,770
88% 1 Unit 253,770 223,318 30,452 253,770
88% 1 Unit 284,082 249,992 34,090 284,082
66% 4 Unit
30% 4 Unit 74,078 88,894 207,419 296,313
30% 2 Unit 44,565 26,739 62,392 89,131
38,598
30% 4 Unit 46,317 108,073 154,390
18,364
75% 4 Unit 55,091 18,364 73,454
17,855
30% 2 Unit 10,713 24,997 35,710
10,617
75% 2 Unit 15,926 5,309 21,234
41% 4 Ls
83% 4 Unit 35,250 116,467 24,533 141,000
22% 1 Unit 27,276 6,106 21,170 27,276
58% 2 Unit 464 535 393 928
4,656
48% 3 Unit 6,696 7,272 13,968
75% 1 Unit
1,592
60% 2 Unit 1,911 1,274 3,185
75% 1 m2
43% 1 Unit
57% 1 Unit
75% 1 Unit
22% 2 Unit
0% 2 Unit
57% 2 Unit
57% 1 Unit
22% 2 Unit
57% 1 Unit
43% 1 Unit
22% 2 Unit
60% 1 Unit
75% 1 Unit
22% 2 Unit
75% 2 Unit
75% 1 Unit
22% 2 Unit
79% 1 Unit
43% 1 Unit
22% 2 Unit
57% 3 Unit
60% 1 Unit
75% 1 Unit
43% 1 Unit
22% 2 Unit
22% 2 Unit
75% 1 Unit
43% 1 Unit
22% 2 Unit
43% 1 Unit
60% 2 Unit
43% 1 Unit
60% 2 Unit
48% 2 Unit
0% 1 Unit
75% 1 Unit
75% 1 Unit
75% 1 Unit
22% 2 Unit
75% 1 Unit
22% 2 Unit
75% 1 Unit
22% 2 Unit
75% 1 Unit
22% 2 Unit
75% 1 Unit
22% 2 Unit
75% 1 Unit
22% 2 Unit
75% 1 Unit
60% 2 Unit
46% 2
46% 1
100% 1 19,202
100% 1 2,623
100% 1 431
22,330
100% 1
46% 3 1,325
46% 2 841
46% 2 762
46% 2 747
46% 2 737
46% 1 10,007
10,200
46% 1
0% 1 9,598
0% 1 8,272
0% 1 5,160
0% 1 3,907
0% 1 6,352
0% 1 19,981
0% 1 4,833
0% 1 3,852
0% 1 176
0% 1 960
0% 3 4,515
0% 3 1,428
0% 5 531
0% 1 1,271
0% 1 301
0% 10 522
0% 2 313
0% 1 19,317
0% 1 1,751
0% 1 1,571
0% 1 18,038
0% 1
0% 1
0% 1 373
0% 1
0% 1 305
0% 1 6,032
0% 1
0% 1
0% 1 767
0% 1
0% 1 3,728
0% 1
0% 1 1,358
0% 1 520
0% 1 263
0% 1
0% 1 431
0% 1
0% 1 2,360
0% 1 1,670
0% 1 3,602
0% 1 1,869
0% 1
0% 1 756
0% 1
0% 1
0% 1 436
0% 1
0% 1
0% 1
2 Unit 648,205
0% - 1,296,410 1,296,410
2 Unit
0%
0% 1 Unit 64,800 - 64,800 64,800
50% 1 Unit 124,607 62,303 62,303 124,607
65% 1 Unit 119,215 77,490 41,725 119,215
1 ls 42,261
75% 31,696 10,565 42,261
65% 1 ls 3,420
2,223 1,197 3,420
1 ls 3,660
65% 2,379 1,281 3,660
3 ls 7,320
0% - 21,960 21,960
60% 1 ls 29,840
17,904 11,936 29,840
1 Ls
50%
1 ls
50%
1 ls
50%
30% 38,598
7,719,520,000
75% 18,364
3,672,700,000
30% 17,855
1,785,500,000
75% 10,617
1,061,710,000
-
-
83% 7,050,000,000 35,250
22% 1,363,788,000 27,276
58% 46,395,000 464
48% 4,656
698,392,500
43% 35,455,000 709
47% 94,957,000 950
75% 10,110
505,500,000
58% 156,172,000 3,123
48% 594,190,000 5,942
58% 262,508,000 5,250
48% 595,690,000 5,957
75% 325,850,000 6,517
75% 169,500,000 1,130
60% 33,500,000 670
75% 936,160,000 18,723
0% 120,550,000 2,411
75% 526,520,000 5,265
43% 830,365,000 16,607
0% 273,156,000 5,463
48% 577,340,000 5,773
42% 647,600,000 12,952
43% 165,000,000 1,650
60% 568,200,000 5,682
43% 296,985,000 2,970
75% 37,320,000 746
60% 38,920,000 778
90% 290,515,000 2,905
90% 23,129
3,469,347,300
60% 536,844,000 10,737
75% 306,135,000 3,061
96% 55,687,500 1,114
72% 45,705,000 914
48% 1,623
81,165,000
90% 586,735,000 5,867
43% 5,387,114,000 26,936
79% 121,875,000 2,438
22% 216,675,000 4,334
58% 83,666
4,183,314,200
48% 1,376,617,500 27,532
89% 320,247,400 6,405
48% 686,405,000 6,864
43% 686,100,000 6,861
4% 372,300,000 3,723
75% 3,921,025,500 26,140
43% 175,080,000 584
75% 29,980,500 200
0% 88,366,500 589
65% 58,822,500 1,176
65% 291,047,500 2,910
65% 415,320,000 2,769
48% 368,550,000 7,371
60% 239,135,000 4,783
75% 2,122,650,000 10,613
22% 42,484,000 212
-
-
60% 1,592
159,230,000
43% 143,242,500 2,865
96% 426,120,000 8,522
43% 222,944,000 4,459
22% 345,823,000 6,916
47% 151,057,000 3,021
0% 483,490,000 4,835
75% 291,935,000 2,919
65% 313,545,000 6,271
75% 204,750,000 4,095
75% 273,000,000 5,460
75% 211,270,000 4,225
75% 99,142,500 1,983
43% 248,240,500 4,965
22% 266,098,000 5,322
65% 1,876
93,810,000
65% 354,086
17,704,301,000
65% 12,865,538,500 257,311
65% 8,255,000,000 165,100
75% 4,832,447,500 96,649
48% 5,013,477,500 100,270
65% 449,561,000 8,991
60% 19,411
4,852,650,000
75% 19,354
2,903,070,000
48% 30,585,000 204
43% 386
19,296,000
48% 5,860
586,000,000
75% 113,142,500 2,263
48% 48,550,000 971
100% 4,792
239,615,000
48% 419,655,000 4,197
48% 354
17,711,500
48% 2,057
205,730,000
100% 45,072,000 901
48% 202,393,000 2,024
48% 950
47,520,000
43% 1,750
175,028,000
0% 173,505,000 1,735
43% 64,515,000 1,290
75% 777,530,000 7,775
43% 18,975,000 380
43% 624,000,000 624
43% 360,651,500 7,213
43% 433,619,500 8,672
43% 346,896,500 6,938
43% 346,896,500 6,938
43% 1,431,961,000 28,639
99% 1,431,961,000 28,639
75% 487,040,000 4,870
75% 126,991
6,349,551,000
60% 264,276,000 5,286
99% 31,271
1,563,558,000
75% 488,460,000 4,885
75% 113,696
5,684,821,450
60% 264,276,000 5,286
100% 34,741
1,737,065,000
99% 487,040,000 4,870
75% 195,165,000 3,903
100% 113,696
5,684,821,450
75% 3,158,825,000 63,177
60% 1,625,787,000 32,516
89% 16,963
848,125,000
60% 4,870
243,520,000
60% 8,028,512,000 160,570
22% 4,832
483,220,000
43% 743
37,130,000
22% 2,381,491,000 47,630
75% 676
33,775,000
60% 2,001
200,050,000
22% 285,408,000 5,708
60% 285,408,000 5,708
48% 103,195,000 1,032
48% 570,816,000 11,416
48% 118,650,000 1,187
43% 1,062,745,000 10,627
0% 20,160,000 202
43% 245,529,000 4,911
48% 8,535,630,000 42,678
91% 328,278,500 6,566
0% 155,451,000 3,109
48% 38,650,000 387
65% 245,529,000 4,911
43% 4,215,628,000 21,078
75% 279,022,000 5,580
60% 155,451,000 3,109
75% 341,770,000 3,418
22% 135,937,000 2,719
48% 242,100,000 4,842
22% 236,990,000 4,740
48% 290,870,000 2,909
65% 245,529,000 4,911
0% 6,323,442,000 21,078
60% 920,320,000 9,203
60% 152,414,000 3,048
48% 242,100,000 4,842
100% 245,529,000 4,911
43% 4,842
726,300,000
48% 152,414,000 3,048
0% 242,100,000 4,842
100% 749
37,440,000
48% 295,460,000 2,955
56% 385,524,000 7,710
75% 84,108,000 1,682
43% 341,770,000 3,418
60% 220,797
11,039,861,000
48% 360,000,000 7,200
22% 590,920,000 2,955
75% 235,144,000 4,703
75% 2,300
114,997,000
22% 200,050,000 2,001
75% 718,337,000 14,367
48% 244,257,000 4,885
90% 392,315,000 3,923
22% 44,500,000 445
22% 3,973
397,285,000
43% 665,520,000 13,310
57% 472,912,500 9,458
75% 31,207,500 624
43% 68,719,000 1,374
22% 1,513,660,000 30,273
80% 1,513,660,000 30,273
43% 322,053,000 6,441
43% 395,865,000 3,959
75% 23,291
6,987,321,000
22% 157,362,000 525
22% 222,672,000 4,453
43% 5,940,000 119
22% 395,155,000 3,952
43% 2,987
298,680,000
22% 215,050,000 4,301
43% 390,185,000 3,902
22% 215,050,000 4,301
0% 390,185,000 3,902
75% 7,410
370,505,000
65% 696,805,000 6,968
43% 2,553,475,000 25,535
22% 224,850,000 4,497
75% 750,750,000 15,015
43% 215,050,000 4,301
48% 197,760,000 1,978
60% 37,950,000 759
100% 752,250,000 15,045
75% 149,230,000 1,492
75% 193,075,000 3,862
99% 184,575,000 3,692
75% 15,945
797,225,000
75% 15,945
1,594,450,000
75% 14,048,535,000 93,657
60% 3,469,590,000 23,131
75% 4,752,888,000 31,686
0% 23,402,000 468
22% 2,976
148,807,500
75% 516,219,000 10,324
65% 7,903,128,000 39,516
43% 620,705,000 12,414
75% 11,585
579,270,000
48% 581,384,000 5,814
0% 194,860,000 1,949
0% 270,647,000 5,413
22% 517,550,000 5,176
65% 293,710,000 2,937
22% 82,622,500 1,652
75% 76,425,000 1,529
24% 11,135
556,772,500
83% 3,838,467,500 76,769
75% 14,756
737,802,500
57% 5,768
288,385,000
75% 5,768
288,385,000
22% 408,370,000 8,167
75% 305,175,000 6,104
24% 78,975,000 1,580
24% 410
61,425,000
24% 2,884
288,385,000
75% 5,758,227,500 115,165
75% 5,768
288,385,000
22% 288,385,000 5,768
75% 5,768
288,385,000
24% 7,313
365,625,000
57% 410
20,475,000
75% 2,884
288,385,000
22% 6,104
305,175,000
75% 8,167
408,370,000
75% 1,385
69,225,000
75% 410
40,950,000
75% 2,884
288,385,000
65% 17,082
854,100,000
75% 1,462,500,000 29,250
0% 341,250,000 6,825
65% 874,716,500 17,494
0% 12,600
630,020,000
0% 215,475,000 4,310
65% 1,297,732,500 8,652
65% 1,452
290,490,000
65% 1,439,820,000 7,199
65% 1,950,000 39
75% 7,371
368,550,000
65% 15,015
750,750,000
65% 16,380
819,000,000
65% 20,475,000 410
35% 2,621
655,200,000
0% 3,959
395,850,000
80% 3,413
341,250,000
80% 5,460
546,000,000
0% 187,200,000 624
75% 390
39,000,000
### 260
- -
75% 26,210,937,500 524,219
- -
#VALUE!
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
75%
1,333,980,000 13,340
75%
497,760,000 9,955
### 219
0% 212,500,000 2,125
0% 568,000,000 5,680
0% 229,375,000 2,294
43% 340,000,000 1,700
960,089,800 19,202
131,157,900 2,623
21,544,500 431
1,116,520,740 22,330
198,787,500 1,325
84,147,300 841
76,167,300 762
74,670,000 747
73,672,500 737
500,338,665 10,007
509,980,725 10,200
479,918,000 9,598
413,608,000 8,272
258,001,000 5,160
195,374,000 3,907
317,580,000 6,352
999,030,000 19,981
241,640,000 4,833
192,605,400 3,852
8,800,800 176
48,008,000 960
677,286,000 4,515
214,207,200 1,428
132,748,335 531
63,527,000 1,271
15,025,400 301
261,006,670 522
31,273,600 313
965,852,000 19,317
87,533,540 1,751
78,550,000 1,571
901,897,500 18,038
-
-
18,637,500 373
- -
15,225,000 305
301,612,500 6,032
- -
- -
38,325,000 767
- -
186,375,000 3,728
-
67,882,500 1,358
25,987,500 520
13,125,000 263
-
21,525,000 431
- -
117,999,000 2,360
83,475,000 1,670
180,075,000 3,602
93,450,000 1,869
-
37,800,000 756
- -
-
21,787,500 436
- -
-
- -
- #DIV/0! 19
0% 64,820,520,000
648,205 20
-
- 21
0% 3,240,000,000 64,800 22
50% 6,230,340,000 124,607 23
65% 5,960,743,935 119,215 24
75% 2,113,070,000
42,261 25
75% 6,188,880,000 123,778 26
60% 6,088,866,000
121,777 27
65% 3,694,277,363 73,886 28
2,591,280,000
75%
51,826
80% 15,344,660,000 306,893
65% 12,758,910,000 255,178
75% 1,265,640,000 25,313
#DIV/0! #DIV/0!
75% 172,000,000 3,440
0% 153,000,000 3,060
65%
171,000,000 3,420
65%
183,000,000 3,660
0%
1,098,000,000 7,320
65% 1,652,000,000 8,260
65% 184,000,000 3,680
75% 179,000,000 3,580
70% 7,013,140,000 140,263
80%
2,020,000,000 40,400
80% 2,784,360,000 55,687
60%
1,492,000,000 29,840
72% 57,200,331,000 1,144,007
75% 3,278,312,000 65,566
400 ton/hr
Inclication: 17 degree
18 Shredder Cane Elevator Conveyor speed: 0-30 m/min 85% 1 Unit 68,751
90 kW x 4P, VS motor
24 Hydraulic for mill top cap Head of Hydraulic: 250 kg/cm2 66% 4 Unit -
25 Gear Reducer for mill Type: PLANITARY for 3-rollers mill 30% 4 Unit 74,078
Type: PLANITARY for heavy duty
26 Gear Reducer for HD P.F. pressure feeder rollers 30% 2 Unit 44,565
31 Lubricant system for Mill Bearing Type : Grease system , Completed with 41% 4 Ls -
(Include Mill Set) pump, valve, piping, and accessories
275 ton/hr
32 Intermediate Cane Carriers Inclination: 37.5 degree 83% 4 Unit 35,250
40 kW x 4P
33 Rotary Drum Screen (Juice 8000 Ton/hr 22% 1 Unit 27,276
Screen)
Type: vertical cylindrical tank
Capacity: 1.3 m³ (approx)
34 Maceration Tank Size: 1,200 mm. (D) x 1,200 mm. (H) 58% 2 Unit 464
Material: stainless steel fabricated
38 Imbibition water flow meter with 0-100 m3/hr 65% 1 Unit 10,110
recorder
Type: vertical cylindrical tank
Capacity : 2.4 m³ (approx)
39 Unscreened Juice Tank Size: 1,600 mm. (D) x 1,200 mm. (H) 58% 1 Unit 3,123
Material: Stainless steel fabricated
76 Filtrate Pick up Tank Vertical cylindrical shape , Mild steel 43% 6 Unit 584
fabricated
Type : Vertical cylindrical/flat bottom ,
Capacity : 1.0 m3 (approx) , Diameter :
77 Liquid Separator 65% 3 Unit 200
500 mm , Height : 1,500 mm , Material :
Mild steel fabricated
Counter current barometric type
Condenser for Rotary Vacuum Size: 970 mm. (D) x 1,500 mm. (H)
78 Filter Material: mild steel fabricated 26% 3 Unit 589
117 Caustic Soda Pumps Closed Impeller Centrifugal Type 48% 2 Unit 4,197
Pure Condensate Receiving Tank Horizontal and Cylindrical Enclosed Type
118 for 1st Effect Evaporator 26% 1 Unit 354
Centrifugal pump type
Pure Condensate Pump for 1st Capacity:130 m3/hr., TDH.: 31 m.
119 Driven by electric motor 48% 2 Unit 2,057
Effect Evaporator (to Boiler)
120 2nd effect Condensate Receiving Vertical Cylindrical Type with Conical 100% 1 901
Tank Bottm
121 2nd effect Condensate Pumps Horizontal and cylindrical enclosed type 48% 2 2,024
127 Raw Syrup Sampling Box Vertical cylindrical tank 43% 1 Unit 380
Electric cleaning tools with motor drives
1.5 kW,
flexible transmission, scrapers and
128 Tube Cleaners accessories for cleaning of the 43% 20 Unit 624
evaporator heaters & vacuum pans
U-Shape/with stirrer
Capacity: 54 m3 (approx.)
Size: 2,800 mm.W x 7,500 mm.L x 2,900
mm.H
133 C-Magma /B-seed Tank Material: mild steel fabricated 43% 1 Unit 28,639
Driven by planetary/helical gear motor
Basket type
200 Raw liquor Strainer Size: NPS 10" 22% 2 Unit 445
Vertical cylindrical/stirrer
Capacity: 34 m3 (approx.)
Size: 3,400 mm. (D ) x 3,810 mm. (H)
Material: mild steel fabricated
208 Carbonated Liquor Tank Stirrer driven by electric motor 3.7 kW 43% 1 Unit 6,441
with speed reducer.
Vertical cylindrical/stirrer
Capacity: 19 m3 (approx.)
Size: 2,910 mm. (D) x 3,000 mm. (H)
Material: mild steel fabricated
212 Precoat Tank Stirrer driven by electric motor 3.7 kW. 26% 1 Unit 4,453
with speed reducer.
Rectangular Hopper
213 Hopper for Precoat Material: mild steel fabricated 43% 1 Unit 119
Vertical cylindrical
Capacity: 34 m3 (approx.)
218 Brown Liquor No.2/Fined Liquor Size: 3,400 mm. (D ) x 3,810 mm. (H) 26% 1 Unit 4,301
Tank Material: Mild steel fabricated
Vertical cylindrical/stirrer
Capacity: 26 m3 (approx.)
Size: 3,400 mm. (D) x 3,000 mm. (H)
Sludge Melting Tank Material: mild steel fabricated
220 Stirrer driven by electric motor 3.7 kW. 65% 1 Unit 7,410
(Sweet Sludge)
with speed reducer.
Vertical cylindrical
Capacity: 34 m3 (approx.)
225 Sweet Water Tank Size: 3,400 mm. (D) x 3,810 mm. (H) 43% 1 Unit 4,301
Material: Mild steel fabricated
Strainer for Spray Water pump Size: NPS 4" with screen
258 for Pre-Dyerer 24% 3 Unit 410
Centrifugal pump type
259 Spray Water Pump to Cyclone for Capacity: 22 m3/hr., TDH.: 50 m. 24% 2 Unit 2,884
Pre-Dryer Driven by electric motor
Horizontal fluidized bed type
Capacity: 30 Tons/hr.
260 White Sugar Dryer-Cooler Complete with accessories 65% 1 Unit 115,165
Strainer for Spray Water pump Size: NPS 6" with screen
265 for Dyer-Cooler 57% 1 Unit 410
Centrifugal pump type
Spray Water Pump to Cyclone for Capacity: 100 m3/hr., TDH.: 50 m.
266 Driven by electric motor 52% 2 Unit 2,884
dryer-cooler
270 Strainer of Spray Water pump for Size: NPS 4" with screen 65% 2 Unit 410
Sugar Dust Conllect
Centrifugal pump type
Spray Water Pump for Sugar Capacity: 22 m3/hr., TDH.: 50 m.
271 Driven by electric motor 65% 2 Unit 2,884
Dust Conllecting System
Fully automatic
Capacity: 500 bags/hr. (50 kg-bags)
Gravity feed/pneumatic operated dust
278 Sugar Weigher and bagger tight bag clamps, load cell type with 80% 3 Unit 8,652
digital control system.
Rod type
290 Magnetic Separator Magnetic strength 3,000 - 5,000 gause 10% 6 624
Type : Drum
Kapasitas : 750 kg/batch
Diameter : 1.500 mm
Dinding : 1000 mm
4 Mixer Batch Agitator : 20 -27 rpm 65% 2 unit 900
Material : Plate & Profile CS
Power : 10 HP / 1.450 rpm (Teco)
Type : V - Belt
Belt Width : BW.600/BW.400/8mm 2
Ply
Lenght : 6 - 40 m (as used)
8 Conveyor Feeder Dryer Speed : 15 - 20 m/menit 65% 1 unit 890
Material : Plate & Profile CS
Power : 3/5/7 HP 1450 rpm
Gearbox : Chenta / equivalent (ex-
China)
Type : Rotary
Diameter : 2.200 mm
Length : 22 mtr
Speed : 3 - 6 rpm
inclination/slove : 0,6° - 1°
Flow : Counter Current / Co Curent
Material : Plate & Profile CS
9 Rotary Dryer Power : 25 HP / 1.450 rpm (TECO) 65% 1 unit 15,000
Gearbox : CHENTA / Equivalent
Diameter : 850 mm
Panjang : 1,5 m
Material : Plate CS/SS & Profile CS
Motor Blower : 3 HP/1450 rpm
Motor Feeder : 1,5 HP / 1450 rpm
Gear box : CHENTA / Equivalent
Burner batubara water jacket Temperature : s/d 600°
10 ( inlc blower ) Konsumsi Batu Bara : s/d 300 Kg/Jam 65% 1 unit 3,100
Control Feeder : Inverter Control Speed
Type : Centrifugal
Diameter : 1.900/1000 mm
Length : 7.000/5.000 mm
Material : Plate & Profile CS
Dust Cyclone Centrifugal Blower Cap: 50.000/10.000
12 Dryer+BlowerExhauset+Ducting m3/jam 65% 1 unit 5,250
Power : 75/15 HP
ls
-Capacity: 75 MTD (Pucuk tebu kering)
-Dimension: Dia 4000 x 10000mm
-Material: Body steel plate SS 400 4 mm,
stiffner by 50 x 50
13 Cyclone & air lock -Equipment: air lock, structure and 65% 1 4,050
platform
-Finishing: wire brush, primer coat,
finish coat 100 micron
14 Idfan 65% 5 ls 17,557
ls
-Capacity: 16.000 CFM, 30 mmWG
-Material: steel plate SS 400
15 Fan -Power: 55 Kw/75 HP 65% 1 2,000
-Voltage: 380 V/3P/50Hz
-Finishing: Wire brush,primer coat,finish
coat 100 micron
ls
-Capacity: 75 MTD (Pucuk tebu kering)
-Dimension: BW.900 x 12000 mm
-Material:
*Frame: Steel SS 400 UNP 150x75,
L60x60, plate t=10mm
16 Belt Conveyor *Belt: BW 900 4 ply 65% 1 1,020
*Drive pulley Dia 400/w UCP BEARING
-Driving: Gear Motor 3,7 Kw 75 Rpm
transmission , safety guard included
-Finishing: wire brush, primer coat,
finish coat 100 micron
ls
Capacity: 100 MTD (pucuk tebu basah)
Dimension: BW.600 x 6000 mm
Material:
- Frame: Steel SS 400 UNP 150 x 75, L
60x60, Plate t10 mm
-Belt: BW.600 4 ply
17 Belt Conveyor Feeder -Drive pulley Dia.400/w UCP bearing 65% 3 600
-Take up tail Pulley Dia. 400/w UCF
bearing
Driving: -Gear Motor 2.2 Kw 75 Rpm
-Transmission, safety guard included
Finishing: Wire brush, primer coat,
finish coat 100 micron
ls
-Cap: 100 MTD(Pucuk tebu basah)
-Materal:
*Frame : Steel SS 400 UNP 150x75,
L60x60, plate t=10mm
*Roller (6): Dia 400x600 mm
-Equipment:
*Inlet&Outlet Chute
18 Press Machine *Spring adjuster 65% 3 4,720
-Driving:
*Gear Motor 18.5 Kw 75 Rpm
*Transmission, safety guard included
-Finishing: Wire brush, primer coat,
finish coat 100 micron.
Submersible pump
Capacity: 30-50 m3/hr., TDH.: 30 m.
3 Deep Well Water Pump According to site conditions 52% 2 Unit -
Driven by electric motor
Metering type
19 Alum Solution Pump Capacity: 200 Liters/hr., TDH.: 10 m. 52% 2 Unit -
Metering type
21 Flocculant Preparation Pump Capacity: 200 lit/hr., TDH.: 10 m. 52% 2 Unit -
Rectangular tank
Capacity: 75 m3 (approx.)
Size:To be determined by cooling tower
25 Cooling Water Concrete Tank supplier 65% 1 Unit -
Material: Concrete construction
Rectangular concrete tank
26 Excess Injection Water sump Size 3,000 mm.(W) x 4,000 mm.(L) 65% 1 Unit -
Centrifugal pump
Excess Injection Water Pump to Capacity: 40 m3/hr., TDH.: 25 m.
27 Driven by electric motor 52% 2 Unit -
all excess water pond
Breaker
Weighing range 210 g. Beaker,
high form, Duran borosilicate
glass,
24 - cap. 50 ml.
24 - cap. 150 ml.
24 Cooling Bath
24 - cap. 250 ml. 0% 1 -
12 - cap. 600 ml.
6 - cap. 1,000 ml.
Beaker, plastic (pp)
12 - cap. 50 ml.
12 - cap. 250 ml.
31 Analytical Chemical 0% 1 -
2 Lifting equipment 1
Size: 30 m. (W) x 48 m. (L)
Single story building with steel
structures, concrete floor and walls.
3 Product Warehouse Material: steel frame, Alu-zinc coated 65% 1 ls 169,523
steel roofing
Capacity: 6,000 m3
Size: 25 m. (D) x 12.2 m. (height)
Material: steel structure
11 Water Treatment Plant Building Description: mild steel fabricated with 65% 2 Unit 134,601
mild steel roofing.
(8) (9)
{(100%- DN + LN
(4)x(5)x(6)x( 4)}x(5)x(6)x
7) (7)
{(100%-
DN + LN -
5)}x(6)x(8)
2,399,700,000
66,693 83,567 150,260 44% 7,513,000,000 37,565 7,513,000,000
5,452,100,000
14,204,110,000
12,688,510,000
12,688,510,000
14,204,110,000
- - - #DIV/0! 3,062,300,000 15,312 -
88,894 207,419 296,313 30% 16,816,800,000 84,084 14,815,640,000
26,739 62,392 89,131 30% 5,308,380,000 53,084
4,456,540,000
46,395,000
698,392,500
35,455,000
988 912 1,899 52% 94,957,000 950
94,957,000
6,572 3,539 10,110 65% 505,500,000 10,110
505,500,000
156,172,000
262,508,000
33,500,000
12,170 6,553 18,723 65% 936,160,000 18,723 936,160,000
- 2,411 2,411 0% 505,692,000 10,114
120,550,000
6,845 3,686 10,530 65% 526,520,000 5,265 526,520,000
830,365,000
273,156,000
568,200,000
37,320,000
38,920,000
3,469,347,300
536,844,000
81,165,000
5,387,114,000
1,926 512 2,438 79% 121,250,000 2,425 121,875,000
216,675,000
4,183,314,200
7,158 20,374 27,532 26% 85,200,000 1,704
1,376,617,500
320,247,400
686,100,000
372,300,000
50,973 27,447 78,421 65% 754,053,000 5,027
3,921,025,500
1,494 2,007 3,502 43% 48,780,000 163
175,080,000
415,320,000
1,916 5,455 7,371 26% 168,895,000 3,378
368,550,000
239,135,000
22,076 20,377 42,453 52% 2,017,230,000 10,086 2,122,650,000
42,484,000
143,242,500
222,944,000
345,823,000
151,057,000
313,545,000
2,662 1,433 4,095 65% 56,995,000 1,140 204,750,000
273,000,000
99,142,500
248,240,500
1,384 3,938 5,322 26% 254,128,000 5,083
266,098,000
93,810,000
230,156 123,930 354,086 65% 12,805,176,000 256,104
17,704,301,000
12,865,538,500
8,255,000,000
4,832,447,500
26,070 74,199 100,270 26% 4,617,040,000 92,341
5,013,477,500
449,561,000
25,234 71,819 97,053 26% 53,250,000 213
4,852,650,000
2,903,070,000
30,585,000
165 221 386 43% 19,296,000 386
19,296,000
6,094 5,626 11,720 52% 557,230,000 5,572
586,000,000
1,471 792 2,263 65% 113,142,500 2,263
113,142,500
505 466 971 52% 48,550,000 971
48,550,000
4,792 - 4,792 100% 239,615,000 4,792
239,615,000
4,029 4,364 8,393 48% 792,970,000 7,930 419,655,000
92 262 354 26% 17,711,500 354
17,711,500
624,000,000
360,651,500
433,619,500
2,960 3,978 6,938 43% 346,896,500 6,938
346,896,500
346,896,500
1,431,961,000
1,431,961,000
6,349,551,000
264,276,000
1,563,558,000
5,684,821,450
1,374 3,911 5,286 26% 264,276,000 5,286
264,276,000
1,737,065,000
5,684,821,450
1,625,787,000
8,028,512,000
2,381,491,000
439 236 676 65% 33,775,000 676
33,775,000
285,408,000
285,408,000
245,529,000
8,535,630,000
328,278,500
155,451,000
245,529,000
4,215,628,000
279,022,000
155,451,000
135,937,000
2,324 2,518 4,842 48% 230,130,000 4,603
242,100,000
236,990,000
245,529,000
6,323,442,000
920,320,000
793 2,256 3,048 26% 152,414,000 3,048
152,414,000
245,529,000
726,300,000
152,414,000
- 4,842 4,842 0% 230,130,000 4,603
242,100,000
37,440,000
385,524,000
84,108,000
2,917 3,919 6,835 43% 324,970,000 3,250
341,770,000
57,407 163,390 220,797 26% 11,039,861,000 220,797
11,039,861,000
235,144,000
114,997,000
718,337,000
244,257,000
31,207,500
586 788 1,374 43% 68,719,000 1,374
68,719,000
1,513,660,000
1,513,660,000
322,053,000
6,987,321,000
157,362,000
222,672,000
215,050,000
215,050,000
370,505,000
215,050,000
37,950,000
149,230,000
193,075,000
797,225,000
1,594,450,000
14,048,535,000
3,469,590,000
4,752,888,000
23,402,000
774 2,202 2,976 26% 141,615,000 2,832
148,807,500
516,219,000
7,903,128,000
5,297 7,117 12,414 43% 620,705,000 12,414 620,705,000
579,270,000
270,647,000
737,802,500
408,370,000
78,975,000
292 936 1,229 24% 61,110,000 407
61,425,000
288,385,000
288,385,000
69,225,000
532 287 819 65% 40,740,000 407
40,950,000
854,100,000
1,462,500,000
341,250,000
11,371 6,123 17,494 65% 836,234,000 16,725
874,716,500
630,020,000
215,475,000
1,297,732,500
290,490,000
23,037 5,759 28,796 80% 1,368,000,000 6,840
1,439,820,000
368,550,000
750,750,000
819,000,000
328 82 410 80% 20,370,000 407
20,475,000
341,250,000
89,027 2,671
3,250 1,750 5,000 65% 250,000,000
250,000 7,500
70,000 2,100
90,000 2,700
802,263 24,068
1,610 867 2,478 65% 123,882,500
123,883 3,716
151,754 4,553
44,513 1,335
750,000 22,500
2,015 1,085 3,100 65% 155,000,000
155,000 4,650
125,000 3,750
262,500 7,875
579 312 890 65% 44,513 1,335 44,503,000
3,127 1,684 4,810 65% 240,500,000
240,500 7,215
1,073 578 1,650 65% 82,500,000
82,500 2,475
55,000 1,650
230,000 6,900
4,858 2,616 7,474 65% 373,680,000
373,680 11,210
3,100 1,669 4,769 65% 241,450 7,244 238,444,000
- - - #DIV/0! 1,485,000 44,550 -
- - - #DIV/0! -
5,551,875 166,556
340,742 183,477 524,219 65% 26,210,937,500
8,327,813 249,834
- - - #DIV/0! 2,775,938 83,278 -
#DIV/0!
-
-
2,600 1,400 4,000 65% 200,000,000
-
79,001 42,539 121,540 65% 6,077,000,000
-
57,059 30,724 87,783 65% - 4,389,125,000
-
708,000,000
96,000,000
506,500,000
7,596,200,000
1,099,395,000
75,050,000
121,500,000
910,500,000
2,577,142,000
287,625,000
536,500,000
- - - #DIV/0! - -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0! - -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0! - -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0! - -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0! - -
- - - #DIV/0! - -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
- - - #DIV/0!
- -
1,333,980,000
497,760,000
- -
- -
- 4,588 4,588 0% 229,375,000
- -
- -
960,089,800
131,157,900
21,544,500
1,116,520,740
198,787,500
84,147,300
76,167,300
74,670,000
73,672,500
500,338,665
509,980,725
479,918,000
413,608,000
258,001,000
195,374,000
317,580,000
999,030,000
241,640,000
192,605,400
8,800,800
48,008,000
677,286,000
214,207,200
132,748,335
63,527,000
15,025,400
261,006,670
31,273,600
965,852,000
87,533,540
78,550,000
901,897,500
18,637,500
-
15,225,000
301,612,500
-
-
38,325,000
-
186,375,000
67,882,500
25,987,500
13,125,000
21,525,000
-
117,999,000
83,475,000
180,075,000
93,450,000
37,800,000
-
21,787,500
-
-
265,770 143,107 408,877 65% 20,443,850,000
- -
-
64,820,520,000
- - - #DIV/0!
-
32,400 32,400 64,800 50%
3,240,000,000
5,960,743,935
31,696 10,565 42,261 75%
2,113,070,000
80,455 43,322 123,778 65%
6,188,880,000
85,244 36,533 121,777 70%
6,088,866,000
55,414 18,471 73,886 75% 3,694,277,363
- - 57,200,331,000
- - 31,076,241,819
- - 8,476,170,775
- - 8,617,824,987
- - 5,417,926,485
- - 1,377,178,748
43,885 23,631 67,516 65%
- - 3,375,796,608
- - 1,380,611,033
- - 218,050,940
- - 591,398,203
- - 13,460,102,790
7,680
106,000
30,100
78,100
73,500
22,200
47,994
37,565
400
123,536
9,771
54,608
54,608
9,771
48,042
109,042
68,751
24,723
284,082
253,770
253,770
284,082
-
74,078
44,565
38,598
18,364
17,855
10,617
35,250
27,276
464
4,656
709
950
10,110
3,123
5,942
5,250
5,957
6,517
1,130
670
18,723
2,411
5,265
16,607
5,463
5,773
12,952
1,650
5,682
2,970
746
778
2,905
23,129
10,737
3,061
1,114
914
1,623
5,867
26,936
2,438
4,334
83,666
27,532
6,405
6,864
6,861
3,723
26,140
584
200
589
1,176
2,910
2,769
7,371
4,783
10,613
212
1,592
2,865
8,522
4,459
6,916
3,021
4,835
2,919
6,271
4,095
5,460
4,225
1,983
4,965
5,322
1,876
354,086
257,311
165,100
96,649
100,270
8,991
19,411
19,354
204
386
5,860
2,263
971
4,792
4,197
354
2,057
901
2,024
950
1,750
1,735
1,290
7,775
380
624
7,213
8,672
6,938
6,938
28,639
28,639
4,870
126,991
5,286
31,271
4,885
113,696
5,286
34,741
4,870
3,903
113,696
63,177
32,516
16,963
4,870
160,570
4,832
743
47,630
676
2,001
5,708
5,708
1,032
11,416
1,187
10,627
202
4,911
42,678
6,566
3,109
387
4,911
21,078
5,580
3,109
3,418
2,719
4,842
4,740
2,909
4,911
21,078
9,203
3,048
4,842
4,911
4,842
3,048
4,842
749
2,955
7,710
1,682
3,418
220,797
7,200
2,955
4,703
2,300
2,001
14,367
4,885
3,923
445
3,973
13,310
9,458
624
1,374
30,273
30,273
6,441
3,959
23,291
525
4,453
119
3,952
2,987
4,301
3,902
4,301
3,902
7,410
6,968
25,535
4,497
15,015
4,301
1,978
759
15,045
1,492
3,862
3,692
15,945
15,945
93,657
23,131
31,686
468
2,976
10,324
39,516
12,414
11,585
5,814
1,949
5,413
5,176
2,937
1,652
1,529
11,135
76,769
14,756
5,768
5,768
8,167
6,104
1,580
410
2,884
115,165
5,768
5,768
5,768
7,313
410
2,884
6,104
8,167
1,385
410
2,884
17,082
29,250
6,825
17,494
12,600
4,310
8,652
1,452
7,199
39
7,371
15,015
16,380
410
2,621
3,959
3,413
5,460
624
390
2,627,165
### 260
890
2,500
700
900
2,006
2,478
3,035
890
15,000
3,100
2,500
5,250
890
4,810
1,650
1,100
4,600
7,474
4,769
-
524,219
-
138,000 1
84,000 2
12,499 3
4,000 4
1,000 5
1,620 6
5,430 7
10,130 8
4,000 9
3,040 10
121,540 11
#DIV/0! 12
4,050 13
17,557 14
2,000 15
1,020 16
600 17
4,720 18
640
10,130
30,385
21,988
1,501
2,430
18,210
51,543
5,753
10,730
-
-
-
-
-
-
-
-
-
-
-
-
-
-
13,340
9,955
### 219
2,125
5,680
2,294
1,700
19,202
2,623
431
22,330
1,325
841
762
747
737
10,007
10,200
9,598
8,272
5,160
3,907
6,352
19,981
4,833
3,852
176
960
4,515
1,428
531
1,271
301
522
313
19,317
1,751
1,571
18,038
-
-
373
-
305
6,032
-
-
767
-
3,728
-
1,358
520
263
-
431
-
2,360
1,670
3,602
1,869
756
-
436
-
-
-
11,358
#DIV/0! 19
648,205 20
- 21
64,800 22
124,607 23
119,215 24
42,261 25
123,778 26
121,777 27
73,886 28
51,826
306,893
255,178
25,313
#DIV/0!
3,440
3,060
3,420
3,660
7,320
8,260
3,680
3,580
140,263
40,400
55,687
29,840
1,144,007
65,566
621,525
169,523
172,356
108,359
27,544
67,516
27,612
4,361
11,828
134,601
616,729
32,399
1,034,150
555,313
334,966
Formulir 5.19.6: TKDN Gabungan Barang dan Jasa untuk Konstruksi / Fabrikasi
Harga Satuan
TKDN Upah (Ribu Biaya (Ribu Rp)
No Uraian Kewarganegaraan Jumlah Durasi
(%) Rp) KDN KLN Total
(1) (2) (3) (4) (5) (6) (7) (8)
{(100%- DN + LN
(4)x(5)x(6)x(7 4)}x(5)x(6)
) x(7)
{(100%-
DAFTER 1.2 - A - MEKANIKAL PABRIK GULA (5)x(6)x(8)
5)}x(6)x(8)
1 Cane Weighbridge Truck 34% 2 Unit 115,200 79,419 150,981 230,400
2 Product Weighbridge Truck 34% 1 Unit 115,200 39,709 75,491 115,200
3 Core Sample Equipment 0% 2 Unit 1,590,000 - 3,180,000 3,180,000
4 Cane Stacker 33% 1 Unit 451,500 148,932 302,568 451,500
5 Mobile Crane Lifter 33% 1 Unit 1,171,500 386,431 785,069 1,171,500
6 Electric Gantry Cane Crane 75% 4 Unit 1,102,500 3,289,904 1,120,096 4,410,000
7 Truck Tipper 32% 1 Unit 333,000 106,134 226,866 333,000
8 Hydraulic Truck Tippers 32% 1 Unit 719,910 229,450 490,460 719,910
9 Cane Feeding Table 44% 4 Unit 563,475 1,000,394 1,253,506 2,253,900
10 Carrier Pit Pump 52% 1 Unit 6,000 3,120 2,880 6,000
11 Main Cane Carrier 59% 1 Unit 1,853,038 1,098,778 754,261 1,853,038
12 Cane Leveller at Main Carrier 41% 1 Unit 146,558 60,385 86,173 146,558
13 1st Cane Cutter 77% 1 Unit 819,122 627,456 191,666 819,122
14 2nd Cane Cutter 77% 1 Unit 819,122 627,456 191,666 819,122
15 Cane Kicker for Shredder 77% 1 Unit 146,558 112,265 34,293 146,558
16 Cane Shredder 77% 1 Unit 720,628 552,008 168,620 720,628
17 Steam turbine for Shredder 30% 1 Unit 1,635,630 490,689 1,144,941 1,635,630
2,500 Kw
18 Shredder Cane Elevator 85% 1 Unit 1,031,264 873,502 157,763 1,031,264
19 Magnetic Iron Separator 35% 2 Unit 370,850 256,391 485,309 741,701
20 1 st Mill set 88% 1 Unit 4,261,233 3,749,885 511,348 4,261,233
21 2 nd Mill set 88% 1 Unit 3,806,553 3,349,767 456,786 3,806,553
22 3 rd Mill set 88% 1 Unit 3,806,553 3,349,767 456,786 3,806,553
23 4 th Mill set 88% 1 Unit 4,261,233 3,749,885 511,348 4,261,233
24 Hydraulic for mill top cap 66% 4 Unit - - - -
25 Gear Reducer for mill 30% 4 Unit 1,111,173 1,333,408 3,111,284 4,444,692
26 Gear Reducer for HD P.F. 30% 2 Unit 668,481 401,089 935,873 1,336,962
AC Motors for mill driver and
27 Inverter (Incld on Gear 30% 4 Unit 578,964 694,757 1,621,099 2,315,856
Reducer for mill)
Couplings for mills and gear
28 boxes 65% 4 Unit 275,453 716,177 385,634 1,101,810
38 Imbibition water flow meter 65% 1 Unit 151,650 98,573 53,078 151,650
with recorder
39 Unscreened Juice Tank 58% 1 Unit 46,852 27,019 19,833 46,852
40 Unscreened Juice Pump 26% 2 Unit 89,129 46,347 131,910 178,257
41 Screened Juice Tank 58% 1 Unit 78,752 45,416 33,337 78,752
42 Screened Juice Pump 26% 2 Unit 89,354 46,464 132,243 178,707
43 Juice Gutter 65% 1 Unit 97,755 63,541 34,214 97,755
44 Maceration Box 65% 3 Unit 16,950 33,053 17,798 50,850
45 Sump Pump for Mill Station 52% 1 Unit 10,050 5,226 4,824 10,050
46 Interconnection Gangways 65% 1 Unit 280,848 182,551 98,297 280,848
47 Juice Flowmeter 0% 1 Unit 36,165 - 36,165 36,165
48 Sand-Juice Separator System 65% 2 Unit 78,978 102,671 55,285 157,956
49 Mixed Juice Weighing Scale 43% 1 Unit 249,110 106,295 142,814 249,110
50 Weighed Mixed Juice Tank 26% 1 Unit 81,947 21,306 60,641 81,947
51 Weighed Mixed Juice Pump 48% 2 Unit 86,601 83,137 90,065 173,202
52 Sand Washing Screen 22% 1 Unit 194,280 42,742 151,538 194,280
Sand Washings circulation
53 Pumps 43% 2 Unit 24,750 21,122 28,378 49,500
54 Milk of lime Supply Tank 26% 2 Unit 85,230 44,320 126,140 170,460
55 Milk of Lime Supply Pump 43% 2 Unit 44,548 38,017 51,078 89,096
56 Milk of Lime Head Tank 65% 1 Unit 11,196 7,277 3,919 11,196
57 Raw Juice Constant Head Tank 26% 1 Unit 11,676 3,036 8,640 11,676
58 Limed Saccharate Pump 90% 2 Unit 43,577 78,439 8,715 87,155
85 Separator for Vacuum Pump 52% 4 Unit 3,186 6,628 6,118 12,745
92 Mud Overflow Receiving Tank 47% 1 Unit 45,317 21,299 24,018 45,317
99 Quick Lime Feed Screw 65% 1 Unit 29,743 19,333 10,410 29,743
109 Injection Water Pump 26% 5 Unit 291,159 378,507 1,077,288 1,455,795
(One for stand-by)
110 Vacuum Pumps for 65% 3 Unit 290,307 566,099 304,822 870,921
Evaporators & Vacuum Pan
111 Separator for Vacuum Pump 26% 3 Unit 3,059 2,386 6,790 9,176
112 Condensate Receiver Tank for 43% 1 Unit 5,789 2,470 3,319 5,789
second effect
113 Condensate Pumps for 52% 2 Unit 87,900 91,416 84,384 175,800
Second Effect condensate
114 Caustic Soda Recirculation 65% 1 Unit 33,943 22,063 11,880 33,943
Tank
115 Caustic Soda Transfer Pump 52% 1 Unit 14,565 7,574 6,991 14,565
Caustic Soda Dissolving Tank
116 100% 1 Unit 71,885 71,885 - 71,885
(Preparation Tank)
117 Caustic Soda Pumps 48% 2 Unit 62,948 60,430 65,466 125,897
Pure Condensate Receiving
118 Tank for 1st Effect Evaporator 26% 1 Unit 5,313 1,381 3,932 5,313
Pure Condensate Pump for
119 1st Effect Evaporator (to 48% 2 Unit 30,860 29,625 32,094 61,719
Boiler)
120 2nd effect Condensate 100% 1 Unit 13,522 13,522 - 13,522
Receiving Tank
121 2nd effect Condensate Pumps 48% 2 Unit 30,359 29,145 31,573 60,718
122 Condensate Tank for Last 43% 1 Unit 14,256 6,083 8,173 14,256
Effect Evaporator
123 Condensate Pump for Last 43% 2 Unit 26,254 22,405 30,103 52,508
Effect Evaporator
Evaporator Condensate Flash
124 Vessel 26% 2 Unit 26,026 13,533 38,518 52,052
125 Syrup Receiving Tank 43% 1 Unit 19,355 8,259 11,096 19,355
126 Syrup Pump 65% 2 Unit 116,630 151,618 81,641 233,259
127 Raw Syrup Sampling Box 43% 1 Unit 5,693 2,429 3,264 5,693
128 Tube Cleaners 43% 20 Unit 9,360 79,878 107,322 187,200
129 Syrup Storage Tank 43% 1 Unit 108,195 46,167 62,028 108,195
130 W3 Molasses Head Tank 43% 1 Unit 130,086 55,508 74,578 130,086
131 A Molasses Head Tank 43% 1 Unit 104,069 44,406 59,663 104,069
132 B and C-2 Molasses Head 43% 1 Unit 104,069 44,406 59,663 104,069
Tank
133 C-Magma /B-seed Tank 43% 1 Unit 429,588 183,305 246,283 429,588
134 B-Magma / A-seed Tank 99% 1 Unit 429,588 425,292 4,296 429,588
A-Seed/B-magma Pump for
135 A-CVP 65% 2 Unit 73,056 94,973 51,139 146,112
136 Continuous Vacuum Pan for A 65% 1 Unit 1,904,865 1,238,162 666,703 1,904,865
massecuite
Condenser for A- Vacuum
137 Pans 26% 1 Unit 79,283 20,614 58,669 79,283
138 A-Massecuite Strike Receiver 99% 1 Unit 469,067 464,377 4,691 469,067
(Seal Tank)
139 B-Seed/C-magma Pump to B- 65% 2 Unit 73,269 95,250 51,288 146,538
CVP
Continuous Vacuum Pan for B
140 massecuite ( Half of the 180 65% 1 Unit 1,705,446 1,108,540 596,906 1,705,446
m3 Split type vacuum pan )
141 Condenser for B Vacuum Pan 26% 1 Unit 79,283 20,614 58,669 79,283
148 Condenser for C-Seed 89% 1 Unit 254,438 225,434 29,003 254,438
Massecuite Vacuum pan
C-Massecuite Pump to
149 Vertical Crystallizer 26% 1 Unit 73,056 18,995 54,061 73,056
152 Sweet Water Pump from 43% 1 Unit 11,139 4,753 6,386 11,139
Vertical Crystallizer
153 C-Massecuite Reheater 52% 1 Unit 714,447 371,513 342,935 714,447
Hot Water Tank for C-
154 Massecuite Reheater 65% 1 Unit 10,133 6,586 3,546 10,133
Hot Water Pump for C-
155 Massecuite Reheater 26% 2 Unit 30,008 15,604 44,411 60,015
156 Service / Process Water Head 52% 1 Unit 85,622 44,524 41,099 85,622
Tank
157 Hot Water Head Tank 52% 1 Unit 85,622 44,524 41,099 85,622
158 Pans Washing Pump 26% 2 Unit 15,479 8,049 22,909 30,959
159 Excess Condensate Tank 52% 1 Unit 171,245 89,047 82,198 171,245
175 B/C Excess Magma Melter 26% 1 Unit 71,097 18,485 52,612 71,097
176 Magma Melt Liquor Pump 48% 2 Unit 43,631 41,885 45,376 87,261
177 C-1 Massecuite Distributor 80% 1 Unit 73,659 58,927 14,732 73,659
178 C1 & C2 Centrifugal Machines 0% 6 Unit 316,172 - 1,897,033 1,897,033
179 C1 & C2 Screw Conveyor 26% 2 Unit 138,048 71,785 204,311 276,096
180 C-1 Sugar Mingler 26% 1 Unit 45,724 11,888 33,836 45,724
181 C-1 Magma Pump 48% 1 Unit 72,630 34,862 37,768 72,630
182 C- 2 Massecuite Distributor 100% 1 Unit 73,659 73,659 - 73,659
Massecuite Pump and Spare
183 Pump Without Drive 43% 3 Unit 72,630 92,974 124,916 217,890
184 C-2 Sugar Mingler 26% 1 Unit 45,724 11,888 33,836 45,724
C1 Molasses Tank
186 (FINAL Molasses) 100% 1 Unit 11,232 11,232 - 11,232
Final Molasses Pumps to
187 cooler 48% 2 Unit 44,319 42,546 46,092 88,638
188 Final Molasses weighing scale 100% 1 Unit 115,657 115,657 - 115,657
189 C-2 Molasses Receiving Tank 65% 1 Unit 25,232 16,401 8,831 25,232
190 C-2 Molasses Pump to Pan 43% 2 Unit 51,266 43,750 58,781 102,531
floor
191 Final Molasses Storage tank 26% 1 Unit 3,311,958 861,109 2,450,849 3,311,958
(outdoor )
192 Final Molasses Cooler 26% 1 Unit 108,000 28,080 79,920 108,000
193 Final Molasses Loading Pumps 26% 4 Unit 44,319 46,092 131,184 177,276
194 Daily Molasses Overhead Tank 65% 1 Unit 70,543 45,853 24,690 70,543
Centrifugal Washing Water
195 Preparation Tank 65% 1 Unit 34,499 22,424 12,075 34,499
Centrifugal Washing Water
196 Pump 26% 2 Unit 30,008 15,604 44,411 60,015
197 Raw Sugar Melter 65% 1 Unit 215,501 140,076 75,425 215,501
198 Raw Liquor /receiving Tank 26% 1 Unit 73,277 19,052 54,225 73,277
199 Raw Liquor Pump 90% 2 Unit 58,847 105,925 11,769 117,695
200 Raw liquor Strainer 22% 2 Unit 6,675 2,937 10,413 13,350
Raw Liquor Pumps to direct
201 contact Heater 22% 2 Unit 59,593 26,680 92,506 119,186
202 Direct Contact Heater 43% 1 Unit 199,656 85,193 114,463 199,656
203 Raw Liquor Heater before 57% 1 Unit 141,874 81,303 60,570 141,874
Carbonator
204 Liquor Liming Unit 65% 1 Unit 9,362 6,085 3,277 9,362
205 Liquor and Lime Mixing Tank 43% 1 Unit 20,616 8,797 11,819 20,616
206 Carbonator No.1 26% 1 Unit 454,098 118,065 336,033 454,098
207 Carbonator No.2 80% 1 Unit 454,098 363,278 90,820 454,098
208 Carbonated Liquor Tank 43% 1 Unit 96,616 41,226 55,390 96,616
209 Carbonated
Rotary Liquor
Pressure Pump
Filter 43% 2 Unit 59,380 50,675 68,085 118,760
210 (First Filtration - 3 Units 65% 6 Unit 349,366 1,362,528 733,669 2,096,196
Second Filtration - 2 Units)
211 Filtered
commonLiquor Distributing
stand-by = 1 unit 26% 6 Unit 7,868 12,274 34,934 47,209
Tank
212 Precoat Tank 26% 1 Unit 66,802 17,368 49,433 66,802
213 Hopper for Precoat 43% 1 Unit 1,782 760 1,022 1,782
214 Precoat Pump 26% 2 Unit 59,273 30,822 87,724 118,547
Hot Water Pump for Filter
215 Sluicing and Mud 43% 2 Unit 44,802 38,234 51,370 89,604
desweetening
216 Brown Liquor No.1 Tank 26% 1 Unit 64,515 16,774 47,741 64,515
217 Brown Liquor No.1 Pump 43% 2 Unit 58,528 49,948 67,108 117,056
Brown Liquor No.2/Fined
218 Liquor Tank 26% 1 Unit 64,515 16,774 47,741 64,515
Brown Liquor No.2/Fined
219 Liquor Pump 0% 2 Unit 58,528 - 117,056 117,056
220 Sludge Melting Tank 65% 1 Unit 111,152 72,248 38,903 111,152
(Sweet Sludge)
221 Sweet Sludge Pump 80% 2 Unit 104,521 167,233 41,808 209,042
222 Filter Press 43% 2 Unit 383,021 326,870 439,172 766,043
223 Cake Hopper 26% 1 Unit 67,455 17,538 49,917 67,455
224 Cake Conveyor 65% 1 Unit 225,225 146,396 78,829 225,225
225 Sweet Water Tank 43% 1 Unit 64,515 27,529 36,986 64,515
226 Sweet Water Pump 48% 2 Unit 29,664 28,477 30,851 59,328
227 Filters Cloth Bath Tank 26% 1 Unit 11,385 2,960 8,425 11,385
228 Hot Water Storage Tank 100% 1 Unit 225,675 225,675 - 225,675
229 Hot Water Supply Pump 65% 2 Unit 22,385 29,100 15,669 44,769
Washing Machine for filter
230 cloth 65% 1 Unit 57,923 37,650 20,273 57,923
Sewing machine for Filter
231 Cloth Repair 99% 1 Unit 55,373 54,819 554 55,373
232 Fine Liquor Head Tank 65% 1 Unit 239,168 155,459 83,709 239,168
(One of three compartments)
233 W1, W2 Run Off Head Tank 65% 2 Unit 239,168 310,918 167,417 478,335
(Two of three compartments)
234 Vacuum Pan for White Sugar 65% 3 Unit 1,404,854 2,739,464 1,475,096 4,214,561
235 Barometric Condenser for Pan 26% 3 Unit 346,959 270,628 770,249 1,040,877
236 White Massecuite Receiver 65% 3 Unit 475,289 926,813 499,053 1,425,866
Condensate Tank for Vacuum
237 Pan 0% 1 Unit 7,021 - 7,021 7,021
238 Condensate Pump 26% 1 Unit 44,642 11,607 33,035 44,642
for Vacuum Pan
239 White Massecuite Feed 65% 1 Unit 154,866 100,663 54,203 154,866
Trough
240 White Sugar Centrifugal 83% 4 Unit 592,735 1,967,879 403,060 2,370,938
241 White Sugar Screw Conveyor 43% 1 Unit 186,212 79,456 106,755 186,212
246 Melted Sugar Screen 22% 2 Unit 77,633 34,158 121,107 155,265
247 Discard Melt Liquor Pumps 80% 2 Unit 44,057 70,490 17,623 88,113
255 White Sugar Vibrating Screen 26% 1 Unit 122,511 31,853 90,658 122,511
Sugar Wet Scrubber for Pre-
256 Dryer 65% 1 Unit 91,553 59,509 32,043 91,553
257 White Sugar Lumps Melter 24% 1 Unit 23,693 5,633 18,059 23,693
258 Strainer for Spray Water 24% 3 Unit 6,143 4,382 14,046 18,428
pump for Pre-Dyerer
Spray Water Pump to Cyclone
259 for Pre-Dryer 24% 2 Unit 43,258 20,571 65,945 86,516
260 White Sugar Dryer-Cooler 65% 1 Unit 1,727,468 1,122,854 604,614 1,727,468
261 Forced Draft Fan 52% 1 Unit 86,516 44,988 41,527 86,516
for Dryer
262 Forced Draft Fan for Cooler 26% 1 Unit 86,516 22,494 64,021 86,516
Induced Draft Fan
263 65% 1 Unit 86,516 56,235 30,280 86,516
for Dryer-Cooler
264 Sugar Wet Scrubber for Dryer 24% 1 Unit 109,688 26,080 83,607 109,688
and Cooler
265 Strainer for Spray Water 57% 1 Unit 6,143 3,520 2,622 6,143
pump for Dyer-Cooler
Spray Water Pump to Cyclone
266 for dryer-cooler 52% 2 Unit 43,258 44,988 41,527 86,516
267 Wet Dust Catcher (Dust 26% 1 Unit 91,553 23,804 67,749 91,553
Collecting System)
Exhaust Fan for Dust
268 Collecting System 65% 1 Unit 122,511 79,632 42,879 122,511
269 Sugar Melter for Sugar Dust 65% 1 Unit 20,768 13,499 7,269 20,768
Collecting System
270 Strainer of Spray Water pump 65% 2 Unit 6,143 7,985 4,300 12,285
for Sugar Dust Conllect
Spray Water Pump for Sugar
271 Dust Conllecting System 65% 2 Unit 43,258 56,235 30,280 86,516
White Sugar Bucket Elevator
272 to Storage Bin 65% 1 Unit 256,230 166,550 89,681 256,230
273 White Sugar Storage Bin 65% 1 Unit 438,750 285,188 153,563 438,750
274 Blending Sugar Conveyor 0% 1 Unit 102,375 - 102,375 102,375
275 Dried Sugar Elevator 65% 1 Unit 262,415 170,570 91,845 262,415
Vibrating Screen for Dried
276 0% 1 Unit 189,006 - 189,006 189,006
White Sugar
277 White Sugar Bin for Packing 0% 1 Unit 64,643 - 64,643 64,643
278 Sugar Weigher and bagger 80% 3 Unit 129,773 311,456 77,864 389,320
Bag Closing Conveyor ( One
279 80% 4 Unit 21,787 69,718 17,429 87,147
unit as spare )
280 Bag Sewing Machine 80% 4 Unit 107,987 345,557 86,389 431,946
281 Bagged Sugar Checking Scale 80% 1 Unit 585 468 117 585
Bagged Sugar Conveyor No. 1
282 65% 1 Unit 110,565 71,867 38,698 110,565
to Warehouse
Bagged Sugar Conveyor No. 2
283 to Warehouse 80% 1 Unit 225,225 180,180 45,045 225,225
284 Bagged Sugar Conveyor No.3 80% 1 Unit 245,700 196,560 49,140 245,700
to Warehouse
285 Chute / Slider of Bagged sugar 80% 1 Unit 6,143 4,914 1,229 6,143
286 Mobile Bagged Sugar 35% 5 Unit 39,312 67,947 128,613 196,560
Conveyor
287 Mobile Bagged Sugar 0% 2 Unit 59,378 - 118,755 118,755
Conveyor
Mobile Bagged Sugar
288 Loading Conveyor 75% 2 Unit 51,188 76,781 25,594 102,375
289 Mobile Bagged Sugar 75% 2 Unit 81,900 122,850 40,950 163,800
Loading Conveyor
Portable Bag
291 Sewing Machine 100% 2 Unit 5,850 11,700 - 11,700
200097
1 Fuel IDO Boiler Oil Tank 75% 2
1 Saccharimeter 0% 1 270,569
2 Three Roller Sample Mill 0% 1 -
3 Baggase Dryre for moisture 0% 1 -
4 Table Balance 0% 1 5,591
5 Sugar ash Brudge 0% 1 -
6 Laboratory pH meter 0% 1 4,568
7 Sugar Spectrophotometer 0% 1 90,484
8 Orsat Gas Analyser 0% 1 -
9 BDH Lovibond Nesseleriser 0% 1 -
10 Electric Drying Oven 0% 1 11,498
Cold Baggasse Extraction
11
apparatus
0% 1 -
- Turbo-Generator 2 Unit
1 0% 3,241,026 - 6,482,052 6,482,052
- Steam Turbine
- Turbo-Generator 2 Unit
2 0% - - - -
- Electric Generation
Deisel-Generator 1 Unit
3 0% 324,000 - 324,000 324,000
Lighting-Mercury vapor, 1 ls
10 100% 259,128 259,128 - 259,128
flourescent, spot light and
accessaries for lighting
Electric Cable 1 ls
11 100% 1,534,466 1,534,466 - 1,534,466
Electric Accessaries 1 ls
12 100% 1,275,891 1,275,891 - 1,275,891
Capacitor Bank 1 ls
13 0% 126,564 - 126,564 126,564
Cane Preparation 1 ls
1 100% 17,200 17,200 - 17,200
Milling control 1 ls
2 100% 15,300 15,300 - 15,300
Cable 1 ls
10 50% 202,000 101,000 101,000 202,000
DN +
-
LN
34% 768,000,000 115,200 768,000,000 115,200
34% 384,000,000 115,200 384,000,000 115,200
0% 10,600,000,000 1,590,000 10,600,000,000 1,590,000
33% 1,505,000,000 451,500 1,505,000,000 451,500
33% 3,905,000,000 1,171,500 3,905,000,000 1,171,500
75% 14,700,000,000 1,102,500 14,700,000,000 1,102,500
32% 1,110,000,000 333,000 1,110,000,000 333,000
32% 2,280,000,000 684,000 2,399,700,000 719,910
44% 7,513,000,000 563,475 7,513,000,000 563,475
52% 20,000,000 6,000 20,000,000 6,000
59% 6,176,793,900 1,853,038 6,176,793,900 1,853,038
41% 467,000,000 140,100 488,525,000 146,558
77% 2,027,630,000 608,289 2,730,407,500 819,122
77% 2,027,630,000 608,289 2,730,407,500 819,122
77% 467,000,000 140,100 488,525,000 146,558
77% 2,292,000,000 687,600 2,402,092,500 720,628
- ### 260
#DIV/0!
-
65% 6,900,000,000 2,070,000 1
65% 4,200,000,000 1,260,000 2
65%
624,950,000 187,485 3
65% 200,000,000 60,000 4
65% 50,000,000 15,000 5
65% 243,000,000 24,300 6
65% 814,500,000 81,450 7
65% 506,500,000 151,950 8
65% 200,000,000 60,000 9
65%
152,000,000 45,600 10
65%
6,077,000,000 1,823,100 11
#DIV/0! - #DIV/0! 12
65% 202,500,000 60,750 13
65% 4,389,125,000 263,348 14
65%
100,000,000 30,000 15
65% 51,000,000 15,300 16
65%
90,000,000 9,000 17
65%
708,000,000 70,800 18
96,000,000 9,600
506,500,000 151,950
7,596,200,000 455,772
1,099,395,000 329,819
75,050,000 22,515
121,500,000 36,450
910,500,000 273,150
2,577,142,000 773,143
287,625,000 86,288
536,500,000 160,950
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
#DIV/0! -
1,333,980,000
200,097
497,760,000 149,328
### 219
0% 212,500,000 31,875
0% 568,000,000 85,200
0% 229,375,000 34,406
43% 340,000,000 25,500
960,089,800 288,027
131,157,900 39,347
21,544,500 6,463
1,116,520,740 334,956
198,787,500 19,879
84,147,300 12,622
76,167,300 11,425
74,670,000 11,201
73,672,500 11,051
500,338,665 150,102
509,980,725 152,994
479,918,000 143,975
413,608,000 124,082
258,001,000 77,400
195,374,000 58,612
317,580,000 95,274
999,030,000 299,709
241,640,000 72,492
192,605,400 57,782
8,800,800 2,640
48,008,000 14,402
677,286,000 67,729
214,207,200 21,421
132,748,335 7,965
63,527,000 19,058
15,025,400 4,508
261,006,670 7,830
31,273,600 4,691
965,852,000 289,756
87,533,540 26,260
78,550,000 23,565
901,897,500 270,569
-
-
18,637,500 5,591
- -
15,225,000 4,568
301,612,500 90,484
- -
- -
38,325,000 11,498
-
-
186,375,000 55,913
-
67,882,500 20,365
25,987,500 7,796
13,125,000 3,938
-
21,525,000 6,458
- -
117,999,000 35,400
83,475,000 25,043
180,075,000
54,023
93,450,000 28,035
-
37,800,000 11,340
- -
-
21,787,500 6,536
- -
-
- -
- 19
0%
64,820,520,000 3,241,026 20
#DIV/0!
- - 21
0%
3,240,000,000 324,000 22
100%
6,230,340,000 623,034 23
100%
5,960,743,935 596,074 24
100%
2,113,070,000 211,307 25
100%
6,188,880,000 618,888 26
100%
6,088,866,000 608,887 27
100%
3,694,277,363 369,428 28
100%
2,591,280,000 259,128
100%
15,344,660,000 1,534,466
100%
12,758,910,000 1,275,891
0%
1,265,640,000 126,564
#DIV/0! #DIV/0!
100%
172,000,000 17,200
100%
153,000,000 15,300
100%
171,000,000 17,100
50%
183,000,000 18,300
100%
1,098,000,000 36,600
100%
1,652,000,000 41,300
50%
184,000,000 18,400
50%
179,000,000 17,900
100%
7,013,140,000 701,314
50%
2,020,000,000 202,000
50%
2,784,360,000 278,436
0%
1,492,000,000 149,200
65% 9,250,937
30,836,455,160
65% 485,985
1,619,950,000
65% 51,707,513,900 15,512,254
27,765,640,000 8,329,692
16,748,305,733 5,024,492
#DIV/0!
Formulir 5.19.7: TKDN Gabungan Barang dan Jasa untuk Jasa Umum
Harga Biaya (Ribu Rp)
Kepemilika Satuan / TKDN
Satuan (Ribu
No Uraian Pemasok n KDN(%) Jumlah Durasi KDN KLN Total Jasa (%)
Rp)
(1) (2) (3) (4) (5) (6) (7) (8) (9)
(4)x(5)x(6 {(100%- DN + LN
)x(7) 4)}x(5)x(6
)x(7)
{(100%-
(5)x(6)x(8 DN +
DAFTER 1.2 - A - MEKANIKAL PABRIK GULA 5)}x(6)x(8
) LN
)
1 Cane Weighbridge Truck 34% 2 Unit 23,040 15,884 30,196 46,080 34%
2 Product Weighbridge Truck 34% 1 Unit 23,040 7,942 15,098 23,040 34%
3 Core Sample Equipment 0% 2 Unit 318,000 - 636,000 636,000 0%
4 Cane Stacker 33% 1 Unit 90,300 29,786 60,514 90,300 33%
5 Mobile Crane Lifter 33% 1 Unit 234,300 77,286 157,014 234,300 33%
6 Electric Gantry Cane Crane 75% 4 Unit 220,500 657,981 224,019 882,000 75%
7 Truck Tipper 32% 1 Unit 66,600 21,227 45,373 66,600 32%
8 Hydraulic Truck Tippers 32% 1 Unit 143,982 45,890 98,092 143,982 32%
9 Cane Feeding Table 44% 4 Unit 112,695 200,079 250,701 450,780 44%
10 Carrier Pit Pump 60% 1 Unit 1,200 720 480 1,200 60%
11 Main Cane Carrier 59% 1 Unit 370,608 219,756 150,852 370,608 59%
12 Cane Leveller at Main Carrier 41% 1 Unit 29,312 12,077 17,235 29,312 41%
13 1st Cane Cutter 77% 1 Unit 163,824 125,491 38,333 163,824 77%
14 2nd Cane Cutter 77% 1 Unit 163,824 125,491 38,333 163,824 77%
15 Cane Kicker for Shredder 77% 1 Unit 29,312 22,453 6,859 29,312 77%
16 Cane Shredder 77% 1 Unit 144,126 110,402 33,724 144,126 77%
17 Steam turbine for Shredder 2,500 Kw 30% 1 Unit 327,126 98,138 228,988 327,126 30%
18 Shredder Cane Elevator 85% 1 Unit 206,253 174,700 31,553 206,253 85%
19 Magnetic Iron Separator 35% 2 Unit 74,170 51,278 97,062 148,340 35%
20 1 st Mill set 88% 1 Unit 852,247 749,977 102,270 852,247 88%
21 2 nd Mill set 88% 1 Unit 761,311 669,953 91,357 761,311 88%
22 3 rd Mill set 88% 1 Unit 761,311 669,953 91,357 761,311 88%
23 4 th Mill set 88% 1 Unit 852,247 749,977 102,270 852,247 88%
24 Hydraulic for mill top cap 66% 4 Unit - - - - #DIV/0!
25 Gear Reducer for mill 30% 4 Unit 222,235 266,682 622,257 888,938 30%
26 Gear Reducer for HD P.F. 30% 2 Unit 133,696 80,218 187,175 267,392 30%
AC Motors for mill driver and 30%
27 Inverter (Incld on Gear Reducer for 30% 4 Unit 115,793 138,951 324,220 463,171
mill)
Couplings for mills and gear boxes 75%
28 75% 4 Unit 55,091 165,272 55,091 220,362
32 Intermediate Cane Carriers 83% 4 Unit 105,750 349,402 73,598 423,000 83%
33 Rotary Drum Screen (Juice Screen) 22% 1 Unit 81,827 18,317 63,510 81,827 22%
34 Maceration Tank 58% 2 Unit 1,392 1,605 1,178 2,784 58%
Maceration Juice Pumps 48%
35 (one for spare) 48% 3 Unit 13,968 20,087 21,817 41,904
36 Imbibition Water Tank 43% 1 Unit 2,127 908 1,220 2,127 43%
37 Imbibition Water Pump 47% 2 Unit 2,849 2,672 3,025 5,697 47%
Imbibition water flow meter with 75%
38 recorder 75% 1 Unit 30,330 22,748 7,583 30,330
39 Unscreened Juice Tank 58% 1 Unit 9,370 5,404 3,967 9,370 58%
40 Unscreened Juice Pump 48% 2 Unit 17,826 17,090 18,562 35,651 48%
41 Screened Juice Tank 58% 1 Unit 15,750 9,083 6,667 15,750 58%
42 Screened Juice Pump 48% 2 Unit 17,871 17,133 18,608 35,741 48%
43 Juice Gutter 75% 1 Unit 19,551 14,663 4,888 19,551 75%
44 Maceration Box 75% 3 Unit 3,390 7,628 2,543 10,170 75%
45 Sump Pump for Mill Station 60% 1 Unit 2,010 1,206 804 2,010 60%
46 Interconnection Gangways 75% 1 Unit 56,170 42,127 14,042 56,170 75%
47 Juice Flowmeter 0% 1 Unit 7,233 - 7,233 7,233 0%
48 Sand-Juice Separator System 75% 2 Unit 15,796 23,693 7,898 31,591 75%
49 Mixed Juice Weighing Scale 43% 1 Unit 49,822 21,259 28,563 49,822 43%
50 Weighed Mixed Juice Tank 0% 1 Unit 16,389 - 16,389 16,389 0%
51 Weighed Mixed Juice Pump 48% 2 17,320 16,627 18,013 34,640 48%
52 Sand Washing Screen 23% 1 38,856 8,937 29,919 38,856 23%
53 Sand Washings circulation Pumps 43% 2 Unit 4,950 4,224 5,676 9,900 43%
54 Milk of lime Supply Tank 60% 2 Unit 17,046 20,455 13,637 34,092 60%
55 Milk of Lime Supply Pump 43% 2 Unit 8,910 7,603 10,216 17,819 43%
56 Milk of Lime Head Tank 75% 1 Unit 2,239 1,679 560 2,239 75%
57 Raw Juice Constant Head Tank 60% 1 Unit 2,335 1,401 934 2,335 60%
58 Limed Saccharate Pump 90% 2 Unit 8,715 15,688 1,743 17,431 90%
Primary Juice heaters 90%
59 90% 3 Unit 69,387 187,345 20,816 208,161
(One unit as spare)
60 Primary Heater Juice Receiving Tank 60% 1 Unit 32,211 19,326 12,884 32,211 60%
61 Heaters condensate Pumps 75% 2 Unit 9,184 13,776 4,592 18,368 75%
62 Condensate Receiver Tank 96% 1 Unit 3,341 3,208 134 3,341 96%
63 Static Mixer Defication/Saccharate 72% 1 Unit 2,742 1,974 768 2,742 72%
Lime Saccharate Preparation Tank 48%
64 (Static Mixer Saccharate) 48% 1 Unit 4,870 2,334 2,535 4,870
65 Saccharated Juice Pump 90% 2 Unit 17,602 31,684 3,520 35,204 90%
Secondary Heater (One unit as 43%
66 43% 4 Unit 80,807 137,921 185,306 323,227
spare)
67 Sand bin 79% 1 Unit 7,313 5,777 1,536 7,313 79%
68 Flash Tank 22% 1 Unit 13,001 2,910 10,090 13,001 22%
Continuous Trayless Clarifier ( 8,000 58%
69 58% 1 Unit 250,999 144,749 106,250 250,999
tcd 50 min )
70 Juice Screen 48% 1 Unit 82,597 39,594 43,003 82,597 48%
71 Clear Juice Tank 89% 1 Unit 19,215 17,025 2,190 19,215 89%
72 Clear Juice Pump 48% 2 Unit 20,592 19,742 21,442 41,184 48%
73 Flocculant Preparation Tank 43% 2 Unit 20,583 17,701 23,465 41,166 43%
74 Flocculant Dosing Pumps 4% 2 Unit 11,169 894 21,444 22,338 4%
75 Rotary Vacuum Filter 75% 3 Unit 78,421 176,446 58,815 235,262 75%
76 Filtrate Pick up Tank 43% 6 Unit 1,751 4,482 6,022 10,505 43%
77 Liquid Separator 75% 3 Unit 600 1,349 450 1,799 75%
78 Condenser for Rotary Vacuum Filter 0% 3 Unit 1,767 - 5,302 5,302 0%
79 Filtrate Tank 65% 1 Unit 3,529 2,294 1,235 3,529 65%
80 Filtrate Pump 65% 2 Unit 8,731 11,351 6,112 17,463 65%
81 Cake Screw Conveyor 65% 3 Unit 8,306 16,197 8,722 24,919 65%
82 Main Cake Belt Conveyor 48% 1 Unit 22,113 10,600 11,513 22,113 48%
83 Cake Bin 60% 1 Unit 14,348 8,609 5,739 14,348 60%
84 Vacuum Pumps 75% 4 Unit 31,840 95,519 31,840 127,359 75%
85 Separator for Vacuum Pump 22% 4 Unit 637 569 1,980 2,549 22%
All Vacuum Pump Sealing Water #DIV/0!
86 Receiving Tank 75% 1 Unit - - - -
117 Caustic Soda Pumps 48% 2 Unit 12,590 12,070 13,109 25,179 48%
Pure Condensate Receiving Tank for 48%
118 1st Effect Evaporator 48% 1 Unit 1,063 510 553 1,063
137 Condenser for A- Vacuum Pans 60% 1 Unit 15,857 9,514 6,343 15,857 60%
A-Massecuite Strike Receiver (Seal 99%
138 99% 1 Unit 93,813 92,875 938 93,813
Tank)
139 B-Seed/C-magma Pump to B-CVP 75% 2 Unit 14,654 21,981 7,327 29,308 75%
Continuous Vacuum Pan for B 75%
140 massecuite ( Half of the 180 m3 Split 75% 1 Unit 341,089 255,817 85,272 341,089
type vacuum pan )
141 Condenser for B Vacuum Pan 60% 1 Unit 15,857 9,514 6,343 15,857 60%
B- Massecuite Strike Receiver (Seal 100%
142 100% 1 Unit 104,224 104,224 - 104,224
Tank)
143 C-Seed Pump to C-CVP 99% 2 Unit 14,611 28,930 292 29,222 99%
144 C-Massecuite dilutor 75% 1 Unit 11,710 8,782 2,927 11,710 75%
150 C-Vertical Crystalizer 60% 1 Unit 481,711 289,026 192,684 481,711 60%
C-Massecuite Pump from Vertical 22%
151 22% 2 Unit 14,497 6,468 22,525 28,993
Crystallizer
Sweet Water Pump from Vertical 43%
152 Crystallizer 43% 1 Unit 2,228 951 1,277 2,228
153 C-Massecuite Reheater 22% 1 Unit 142,889 31,879 111,011 142,889 22%
Hot Water Tank for C-Massecuite 75%
154 75% 1 Unit 2,027 1,520 507 2,027
Reheater
Hot Water Pump for C-Massecuite 60%
155 Reheater 60% 2 Unit 6,002 7,202 4,801 12,003
156 Service / Process Water Head Tank 22% 1 Unit 17,124 3,820 13,304 17,124 22%
157 Hot Water Head Tank 60% 1 Unit 17,124 10,275 6,850 17,124 60%
158 Pans Washing Pump 48% 2 Unit 3,096 2,968 3,224 6,192 48%
159 Excess Condensate Tank 48% 1 Unit 34,249 16,418 17,831 34,249 48%
160 Excess Condensate Circulation Pump 48% 2 Unit 3,560 3,413 3,706 7,119 48%
161 Vacuum Pumps for Pan start-up 43% 2 Unit 31,882 27,208 36,556 63,765 43%
162 Water Separator for Vacuum Pumps 0% 2 Unit 605 - 1,210 1,210 0%
163 A - massecuite Feed Distributor 43% 1 Unit 14,732 6,286 8,446 14,732 43%
164 A centrifugal Machines 48% 4 Unit 128,034 245,498 266,639 512,138 48%
165 A Sugar Screw Conveyor to Melter 91% 1 Unit 19,697 17,845 1,851 19,697 91%
166 A-Molasses Receiving Tank 0% 1 Unit 9,327 - 9,327 9,327 0%
167 A -Molasses Pumps 48% 2 Unit 1,160 1,113 1,206 2,319 48%
168 B -Massecuite Feed Distributor 65% 1 Unit 14,732 9,576 5,156 14,732 65%
169 B Centrifugal Machines 43% 4 Unit 63,234 107,929 145,009 252,938 43%
170 B Sugar Screw Conveyor 75% 1 Unit 16,741 12,556 4,185 16,741 75%
171 B-Molasses Receiving Tank 60% 1 Unit 9,327 5,596 3,731 9,327 60%
172 B -molasses Pumps 75% 2 Unit 10,253 15,380 5,127 20,506 75%
173 B- Magma Mingler 22% 1 Unit 8,156 1,820 6,337 8,156 22%
174 B-Magma Pump 48% 1 Unit 14,526 6,972 7,554 14,526 48%
175 B/C Excess Magma Melter 22% 1 Unit 14,219 3,172 11,047 14,219 22%
176 Magma Melt Liquor Pump 48% 2 Unit 8,726 8,377 9,075 17,452 48%
177 C-1 Massecuite Distributor 65% 1 Unit 14,732 9,576 5,156 14,732 65%
178 C1 & C2 Centrifugal Machines 10% 6 Unit 63,234 37,941 341,466 379,407 10%
179 C1 & C2 Screw Conveyor 60% 2 Unit 27,610 33,132 22,088 55,219 60%
180 C-1 Sugar Mingler 60% 1 Unit 9,145 5,487 3,658 9,145 60%
181 C-1 Magma Pump 48% 1 Unit 14,526 6,972 7,554 14,526 48%
182 C- 2 Massecuite Distributor 25% 1 Unit 14,732 3,683 11,049 14,732 25%
Massecuite Pump and Spare Pump 43%
183 Without Drive 43% 3 Unit 14,526 18,595 24,983 43,578
184 C-2 Sugar Mingler 48% 1 Unit 9,145 4,384 4,761 9,145 48%
185 C-2 Magma Pump 0% 1 Unit 14,526 - 14,526 14,526 0%
C1 Molasses Tank 100%
186 (FINAL Molasses) 100% 1 Unit 2,246 2,246 - 2,246
187 Final Molasses Pumps to cooler 48% 2 Unit 8,864 8,509 9,218 17,728 48%
188 Final Molasses weighing scale 50% 1 Unit 23,131 11,566 11,566 23,131 50%
189 C-2 Molasses Receiving Tank 75% 1 Unit 5,046 3,785 1,262 5,046 75%
190 C-2 Molasses Pump to Pan floor 43% 2 Unit 10,253 8,750 11,756 20,506 43%
Final Molasses Storage tank (outdoor 60%
191 60% 1 Unit 662,392 397,435 264,957 662,392
)
192 Final Molasses Cooler 48% 1 Unit 21,600 10,354 11,246 21,600 48%
193 Final Molasses Loading Pumps 22% 4 Unit 8,864 7,910 27,545 35,455 22%
194 Daily Molasses Overhead Tank 75% 1 Unit 14,109 10,581 3,527 14,109 75%
Centrifugal Washing Water 75%
195 75% 1 Unit 6,900 5,175 1,725 6,900
Preparation Tank
196 Centrifugal Washing Water Pump 22% 2 Unit 6,002 2,678 9,325 12,003 22%
197 Raw Sugar Melter 75% 1 Unit 43,100 32,325 10,775 43,100 75%
198 Raw Liquor /receiving Tank 48% 1 Unit 14,655 7,025 7,630 14,655 48%
199 Raw Liquor Pump 90% 2 Unit 11,769 21,185 2,354 23,539 90%
200 Raw liquor Strainer 50% 2 Unit 1,335 1,335 1,335 2,670 50%
Raw Liquor Pumps to direct contact 22%
201 22% 2 Unit 11,919 5,336 18,501 23,837
Heater
202 Direct Contact Heater 43% 1 Unit 39,931 17,039 22,893 39,931 43%
Raw Liquor Heater before 57%
203 Carbonator 57% 1 Unit 28,375 16,261 12,114 28,375
204 Liquor Liming Unit 75% 1 Unit 1,872 1,404 468 1,872 75%
205 Liquor and Lime Mixing Tank 43% 1 Unit 4,123 1,759 2,364 4,123 43%
206 Carbonator No.1 22% 1 Unit 90,820 20,262 70,558 90,820 22%
207 Carbonator No.2 80% 1 Unit 90,820 72,656 18,164 90,820 80%
208 Carbonated Liquor Tank 43% 1 Unit 19,323 8,245 11,078 19,323 43%
209 Carbonated Liquor Pump 43% 2 Unit 11,876 10,135 13,617 23,752 43%
Rotary Pressure Filter 75%
(First Filtration - 3 Units
210 75% 6 Unit 69,873 314,429 104,810 419,239
Second Filtration - 2 Units) common
stand-by = 1 unit
211 Filtered Liquor Distributing Tank 22% 6 Unit 1,574 2,106 7,335 9,442 22%
212 Precoat Tank 22% 1 Unit 13,360 2,981 10,380 13,360 22%
213 Hopper for Precoat 43% 1 Unit 356 152 204 356 43%
214 Precoat Pump 22% 2 Unit 11,855 5,290 18,420 23,709 22%
Hot Water Pump for Filter Sluicing 43%
215 and Mud desweetening 43% 2 Unit 8,960 7,647 10,274 17,921
216 Brown Liquor No.1 Tank 22% 1 Unit 12,903 2,879 10,024 12,903 22%
217 Brown Liquor No.1 Pump 43% 2 Unit 11,706 9,990 13,422 23,411 43%
218 Brown Liquor No.2/Fined Liquor 22% 1 Unit 12,903 2,879 10,024 12,903 22%
Tank
Brown Liquor No.2/Fined Liquor 0%
219 Pump 0% 2 Unit 11,706 - 23,411 23,411
234 Vacuum Pan for White Sugar 75% 3 Unit 280,971 632,184 210,728 842,912 75%
235 Barometric Condenser for Pan 60% 3 Unit 69,392 124,905 83,270 208,175 60%
236 White Massecuite Receiver 75% 3 Unit 95,058 213,880 71,293 285,173 75%
237 Condensate Tank for Vacuum Pan 0% 1 Unit 1,404 - 1,404 1,404 0%
Condensate Pump 22%
238 22% 1 Unit 8,928 1,992 6,937 8,928
for Vacuum Pan
239 White Massecuite Feed Trough 75% 1 Unit 30,973 23,230 7,743 30,973 75%
240 White Sugar Centrifugal 65% 4 Unit 118,547 308,222 165,966 474,188 65%
241 White Sugar Screw Conveyor 43% 1 Unit 37,242 15,891 21,351 37,242 43%
White Molasses 75%
242 Receiving Tank 75% 1 Unit 34,756 26,067 8,689 34,756
243 White Molasses Pump 48% 2 Unit 17,442 16,722 18,162 34,883 48%
244 Dirty Sweet Water Pump 0% 2 Unit 5,846 - 11,692 11,692 0%
245 Discard Sugar Melting Tank 0% 1 Unit 16,239 - 16,239 16,239 0%
246 Melted Sugar Screen 75% 2 Unit 15,527 23,290 7,763 31,053 75%
247 Discard Melt Liquor Pumps 65% 2 Unit 8,811 11,455 6,168 17,623 65%
248 Ball Mill 22% 1 Unit 4,957 1,110 3,848 4,957 22%
249 Mobile Tray for Centrifugal Cleaning 75% 1 Unit 4,586 3,439 1,146 4,586 75%
Feed Screw Conveyor 24%
250 to Pre-dryer (Part of sugar pre-Dryer) 24% 1 Unit 33,406 7,943 25,463 33,406
251 White Sugar Pre-Dryer 83% 1 Unit 230,308 191,156 39,152 230,308 83%
Partially dried White Sugar Bucket 75%
252 Elevator 75% 1 Unit 44,268 33,201 11,067 44,268
255 White Sugar Vibrating Screen 22% 1 Unit 24,502 5,466 19,036 24,502 22%
256 Sugar Wet Scrubber for Pre-Dryer 75% 1 Unit 18,311 13,733 4,578 18,311 75%
257 White Sugar Lumps Melter 24% 1 Unit 4,739 1,127 3,612 4,739 24%
Strainer for Spray Water pump for 24%
258 Pre-Dyerer 24% 3 Unit 1,229 876 2,809 3,686
262 Forced Draft Fan for Cooler 22% 1 Unit 17,303 3,860 13,443 17,303 22%
Induced Draft Fan 75%
263 for Dryer-Cooler 75% 1 Unit 17,303 12,977 4,326 17,303
273 White Sugar Storage Bin 75% 1 Unit 87,750 65,813 21,938 87,750 75%
274 Blending Sugar Conveyor 0% 1 Unit 20,475 - 20,475 20,475 0%
275 Dried Sugar Elevator 65% 1 Unit 52,483 34,114 18,369 52,483 65%
Vibrating Screen for Dried White 0%
276 Sugar 0% 1 Unit 37,801 - 37,801 37,801
277 White Sugar Bin for Packing 0% 1 Unit 12,929 - 12,929 12,929 0%
278 Sugar Weigher and bagger 65% 3 Unit 25,955 50,612 27,252 77,864 65%
Bag Closing Conveyor ( One unit as 65%
279 spare ) 65% 4 Unit 4,357 11,329 6,100 17,429
280 Bag Sewing Machine 65% 4 Unit 21,597 56,153 30,236 86,389 65%
281 Bagged Sugar Checking Scale 65% 1 Unit 117 76 41 117 65%
Bagged Sugar Conveyor No. 1 to 75%
282 Warehouse 75% 1 Unit 22,113 16,585 5,528 22,113
290 Magnetic Separator 60% 6 Unit 1,872 6,739 4,493 11,232 60%
Portable Bag 20%
291 20% 2 Unit 1,170 468 1,872 2,340
Sewing Machine
13 Conveyor produk Dryer 65% 1 unit 2,670 1,736 935 2,670 65%
14 Rotary Screen Cooler 75% 1 unit 14,430 10,823 3,608 14,430 75%
Dust Cyclone screen cooler + Blower 75%
15 Exhause + Ducting 75% 1 unit 4,950 3,713 1,238 4,950
16 Bucket Feeder hoper packing 75% 1 unit 3,300 2,475 825 3,300 75%
Hopper dan mesin packing @ 25 kg, 75%
17 75% 1 unit 13,800 10,350 3,450 13,800
1 line (w/flat conveyor, compressor )
Electrical & panel mesin( exclude 75%
18 PLN ) 75% 1 ls 22,421 16,816 5,605 22,421
22 Gedung proses Granulasi & bahan 75% 1 m2 1,572,656 1,179,492 393,164 1,572,656 75%
23 Gedung penyimpan produk 75% 1 m2 - - - - #DIV/0!
40,019
1 Fuel IDO Boiler Oil Tank 50% 2
11 Tray & IMC Conduct & 50% 1 ls 167,062 83,531 83,531 167,062 50%
Accessories
Air Filter & Regulator & Air Fitting ls
12 50% 1 89,520 44,760 44,760 89,520 50%
& Accessories
Keterangan :
Kolom (9) = Kolom (4) x kolom (5) x Kolom (6) x Kolom (7)
Kolom (9) = {1-Kolom(4)} x Kolom (5) x Kolom (6) x Kolom (7)
0
768,000,000 23,040
384,000,000 23,040
10,600,000,000 318,000
1,505,000,000 90,300
3,905,000,000 234,300
14,700,000,000 220,500
1,110,000,000 66,600
2,399,700,000 143,982
7,513,000,000 112,695
20,000,000 1,200
6,176,793,900 370,608
488,525,000 29,312
2,730,407,500 163,824
2,730,407,500 163,824
488,525,000 29,312
2,402,092,500 144,126
5,452,100,000 327,126
3,437,548,250 206,253
2,472,335,000 74,170
14,204,110,000 852,247
12,688,510,000 761,311
12,688,510,000 761,311
14,204,110,000 852,247
- -
14,815,640,000 222,235
4,456,540,000 133,696
7,719,520,000 115,793
3,672,700,000 55,091
1,785,500,000 53,565
1,061,710,000 31,851
- -
7,050,000,000 105,750
1,363,788,000 81,827
46,395,000 1,392
698,392,500 13,968
35,455,000 2,127
94,957,000 2,849
505,500,000 30,330
156,172,000 9,370
594,190,000 17,826
262,508,000 15,750
595,690,000 17,871
325,850,000 19,551
169,500,000 3,390
33,500,000 2,010
936,160,000 56,170
120,550,000 7,233
526,520,000 15,796
830,365,000 49,822
273,156,000 16,389
577,340,000 17,320
647,600,000 38,856
165,000,000 4,950
568,200,000 17,046
296,985,000 8,910
37,320,000 2,239
38,920,000 2,335
290,515,000 8,715
3,469,347,300 69,387
536,844,000 32,211
306,135,000 9,184
55,687,500 3,341
45,705,000 2,742
81,165,000 4,870
586,735,000 17,602
5,387,114,000 80,807
121,875,000 7,313
216,675,000 13,001
4,183,314,200 250,999
1,376,617,500 82,597
320,247,400 19,215
686,405,000 20,592
686,100,000 20,583
372,300,000 11,169
3,921,025,500 78,421
175,080,000 1,751
29,980,500 600
88,366,500 1,767
58,822,500 3,529
291,047,500 8,731
415,320,000 8,306
368,550,000 22,113
239,135,000 14,348
2,122,650,000 31,840
42,484,000 637
- -
159,230,000 4,777
143,242,500 8,595
426,120,000 25,567
222,944,000 13,377
345,823,000 20,749
151,057,000 9,063
483,490,000 14,505
291,935,000 8,758
313,545,000 18,813
204,750,000 12,285
273,000,000 16,380
211,270,000 12,676
99,142,500 5,949
248,240,500 14,894
266,098,000 15,966
93,810,000 5,629
17,704,301,000 1,062,258
12,865,538,500 771,932
8,255,000,000 495,300
4,832,447,500 289,947
5,013,477,500 300,809
449,561,000 26,974
4,852,650,000 58,232
2,903,070,000 58,061
30,585,000 612
19,296,000 1,158
586,000,000 17,580
113,142,500 6,789
48,550,000 2,913
239,615,000 14,377
419,655,000 12,590
17,711,500 1,063
205,730,000 6,172
45,072,000 2,704
202,393,000 6,072
47,520,000 2,851
175,028,000 5,251
173,505,000 5,205
64,515,000 3,871
777,530,000 23,326
18,975,000 1,139
624,000,000 1,872
360,651,500 21,639
433,619,500 26,017
346,896,500 20,814
346,896,500 20,814
1,431,961,000 85,918
1,431,961,000 85,918
487,040,000 14,611
6,349,551,000 380,973
264,276,000 15,857
1,563,558,000 93,813
488,460,000 14,654
5,684,821,450 341,089
264,276,000 15,857
1,737,065,000 104,224
487,040,000 14,611
195,165,000 11,710
5,684,821,450 341,089
3,158,825,000 189,530
1,625,787,000 97,547
848,125,000 50,888
243,520,000 14,611
8,028,512,000 481,711
483,220,000 14,497
37,130,000 2,228
2,381,491,000 142,889
33,775,000 2,027
200,050,000 6,002
285,408,000 17,124
285,408,000 17,124
103,195,000 3,096
570,816,000 34,249
118,650,000 3,560
1,062,745,000 31,882
20,160,000 605
245,529,000 14,732
8,535,630,000 128,034
328,278,500 19,697
155,451,000 9,327
38,650,000 1,160
245,529,000 14,732
4,215,628,000 63,234
279,022,000 16,741
155,451,000 9,327
341,770,000 10,253
135,937,000 8,156
242,100,000 14,526
236,990,000 14,219
290,870,000 8,726
245,529,000 14,732
6,323,442,000 63,234
920,320,000 27,610
152,414,000 9,145
242,100,000 14,526
245,529,000 14,732
726,300,000 14,526
152,414,000 9,145
242,100,000 14,526
37,440,000 2,246
295,460,000 8,864
385,524,000 23,131
84,108,000 5,046
341,770,000 10,253
11,039,861,000 662,392
360,000,000 21,600
590,920,000 8,864
235,144,000 14,109
114,997,000 6,900
200,050,000 6,002
718,337,000 43,100
244,257,000 14,655
392,315,000 11,769
44,500,000 1,335
397,285,000 11,919
665,520,000 39,931
472,912,500 28,375
31,207,500 1,872
68,719,000 4,123
1,513,660,000 90,820
1,513,660,000 90,820
322,053,000 19,323
395,865,000 11,876
6,987,321,000 69,873
157,362,000 1,574
222,672,000 13,360
5,940,000 356
395,155,000 11,855
298,680,000 8,960
215,050,000 12,903
390,185,000 11,706
215,050,000 12,903
390,185,000 11,706
370,505,000 22,230
696,805,000 20,904
2,553,475,000 76,604
224,850,000 13,491
750,750,000 45,045
215,050,000 12,903
197,760,000 5,933
37,950,000 2,277
752,250,000 45,135
149,230,000 4,477
193,075,000 11,585
184,575,000 11,075
797,225,000 47,834
1,594,450,000 47,834
14,048,535,000 280,971
3,469,590,000 69,392
4,752,888,000 95,058
23,402,000 1,404
148,807,500 8,928
516,219,000 30,973
7,903,128,000 118,547
620,705,000 37,242
579,270,000 34,756
581,384,000 17,442
194,860,000 5,846
270,647,000 16,239
517,550,000 15,527
293,710,000 8,811
82,622,500 4,957
76,425,000 4,586
556,772,500 33,406
3,838,467,500 230,308
737,802,500 44,268
288,385,000 17,303
288,385,000 17,303
408,370,000 24,502
305,175,000 18,311
78,975,000 4,739
61,425,000 1,229
288,385,000 8,652
5,758,227,500 345,494
288,385,000 17,303
288,385,000 17,303
288,385,000 17,303
365,625,000 21,938
20,475,000 1,229
288,385,000 8,652
305,175,000 18,311
408,370,000 24,502
69,225,000 4,154
40,950,000 1,229
288,385,000 8,652
854,100,000 51,246
1,462,500,000 87,750
341,250,000 20,475
874,716,500 52,483
630,020,000 37,801
215,475,000 12,929
1,297,732,500 25,955
290,490,000 4,357
1,439,820,000 21,597
1,950,000 117
368,550,000 22,113
750,750,000 45,045
819,000,000 49,140
20,475,000 1,229
655,200,000 7,862
395,850,000 11,876
341,250,000 10,238
546,000,000 16,380
187,200,000 1,872
39,000,000 1,170
262,716,520,000 7,881,496
- ### 260
89,027,000 2,671
250,000,000 7,500
70,000,000 2,100
90,000,000 2,700
802,264,000 6,017
123,882,500 7,433
151,753,500 9,105
44,513,500 2,671
750,000,000 45,000
9,300
155,000,000
125,000,000 7,500
15,750
262,500,000
44,503,000 2,670
240,500,000 14,430
4,950
82,500,000
55,000,000 3,300
13,800
230,000,000
22,421
373,680,000
238,444,000 14,307
- -
-
-
26,210,937,500 1,572,656
- -
#DIV/0!
-
6,900,000,000 414,000 1
4,200,000,000 252,000 2
624,950,000 37,497 3
200,000,000 12,000 4
50,000,000 3,000 5
243,000,000 4,860 6
814,500,000 16,290 7
506,500,000 30,390 8
200,000,000 12,000 9
152,000,000 9,120 10
6,077,000,000 364,620 11
- #DIV/0! 12
202,500,000 12,150 13
4,389,125,000 52,670 14
100,000,000 6,000 15
51,000,000 3,060 16
90,000,000 1,800 17
708,000,000 14,160 18
96,000,000 1,920
506,500,000 30,390
7,596,200,000 91,154
1,099,395,000 65,964
75,050,000 4,503
121,500,000 7,290
910,500,000 54,630
2,577,142,000 154,629
287,625,000 17,258
536,500,000 32,190
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
40,019
1333980000
497,760,000 29,866
### 219
212,500,000 6,375
568,000,000 17,040
229,375,000 6,881
340,000,000 5,100
960,089,800 57,605
131,157,900 7,869
21,544,500 1,293
1,116,520,740 66,991
198,787,500 3,976
84,147,300 2,524
76,167,300 2,285
74,670,000 2,240
73,672,500 2,210
500,338,665 30,020
509,980,725 30,599
479,918,000 28,795
413,608,000 24,816
258,001,000 15,480
195,374,000 11,722
317,580,000 19,055
999,030,000 59,942
241,640,000 14,498
192,605,400 11,556
8,800,800 528
48,008,000 2,880
677,286,000 13,546
214,207,200 4,284
132,748,335 1,593
63,527,000 3,812
15,025,400 902
261,006,670 1,566
31,273,600 938
965,852,000 57,951
87,533,540 5,252
78,550,000 4,713
901,897,500 54,114
-
-
18,637,500 1,118
- -
15,225,000 914
301,612,500 18,097
- -
- -
38,325,000 2,300
- -
186,375,000 11,183
-
67,882,500 4,073
25,987,500 1,559
13,125,000 788
-
21,525,000 1,292
- -
117,999,000 7,080
83,475,000 5,009
180,075,000 10,805
93,450,000 5,607
-
37,800,000 2,268
- -
-
21,787,500 1,307
- -
-
- -
20,443,850,000 34,073
#DIV/0!
- 19
1,944,616 100,000,000
64,820,520,000 20
-
- 21
3,240,000,000 194,400 25,000,000 22
6,230,340,000 373,820 85,000,000 23
5,960,743,935 357,645 20,000,000 24
126,784 25,000,000
2,113,070,000 25
6,188,880,000 371,333 26
365,332 40,000,000
6,088,866,000 27
3,694,277,363 221,657 30,000,000 28
10,000,000
155,477
2,591,280,000 10,000
15,344,660,000 920,680 25,000,000 25,000
12,758,910,000 765,535 20,000,000 20,000
1,265,640,000 75,938 5,000,000 5,000
#DIV/0! #DIV/0!
172,000,000 10,320 5,000,000 5,000
153,000,000 9,180 -
10,260 5,000,000
171,000,000 5,000
10,980 5,000,000
183,000,000 5,000
21,960 5,000,000
1,098,000,000 1,667
1,652,000,000 24,780 5,000,000 1,250
184,000,000 11,040 5,000,000 5,000
179,000,000 10,740 5,000,000 5,000
7,013,140,000 420,788 5,000,000 5,000
121,200 15,000,000
2,020,000,000 15,000
2,784,360,000 167,062 40,000,000 40,000
89,520
1,492,000,000 -
57,200,331,000 3,432,020
3,278,312,000 196,699
31,076,241,819 1,864,575
-
8,476,170,775 508,570
8,617,824,987 517,069
5,417,926,485 325,076
1,377,178,748 82,631
3,375,796,608 202,548
1,380,611,033 82,837
218,050,940 13,083
591,398,203 35,484
13,460,102,790 403,803
30,836,455,160 1,850,187
1,619,950,000 97,197
51,707,513,900 3,102,451
27,765,640,000 1,665,938
16,748,305,733 1,004,898
1
2
3
4
5
6
7
8
9
10
11