REKAP PROPOSAL PENAWARAN

PEKERJAAN : PEMBANGUNAN PABRIK PMKS KAP 20 TON

PEMILIK : PT. KAMPAR TUNGGAL AGRINDO
LOKASI : KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

NO URAIAN PEKERJAAN JUMLAH HARGA

( Rp )
1 2 3

LAND AQUISITION Rp 1.622.400.000,00

I PEMBELIAN LAHAN Rp 1.200.000.000,00
I FENCE AND GATE Rp 422.400.000,00

EARTH WORKS Rp 800.000.000,00

I PEKERJAAN TANAH & GALIAN KOLAM Rp 800.000.000,00

MAIN BUILDING Rp 2.130.305.234,10

I PEKERJAAN PERSIAPAN Rp 138.158.956,00
II PEKERJAAN TANAH / PONDASI Rp 91.572.044,22
III PEKERJAAN STRUKTUR ATAS Rp 216.037.631,24
IV PEKERJAAN STRUKTUR BAJA Rp 1.351.923.988,20
V PEKERJAAN DINDING Rp 54.521.323,41
VI PEKERJAAN EXTERIOR Rp 44.194.689,92
VII PEKERJAAN LANTAI Rp 17.439.396,62
VIII PEKERJAAN SANITAIR Rp 67.991.150,21
IX PEKERJAAN KAP ATAP Rp 148.466.054,29

ANXILLARY BUILDING Rp 947.765.716,80

I MILL OFFICE Rp 264.779.741,25
II GUDANG Rp 174.022.135,65
III POS JAGA Rp 70.161.962,99

I
RAB PT. KAMPAR TUNGGAL AGRINDO
WEIGHT BRIDGE
PEKERJAAN PERSIAPAN
Rp
Rp
736.654.284,93
4.832.662,25
II PEKERJAAN TANAH / PONDASI Rp 15.907.802,53
III PEKERJAAN STRUKTUR ATAS Rp 3.178.418,46
IV PEKERJAAN STRUKTUR BAJA Rp 112.735.401,68
V PEKERJAAN MEKANIKAL Rp 600.000.000,00

WATER BASIN & WATER TOWER Rp 266.179.637,60

I PEKERJAAN PERSIAPAN Rp 6.911.086,00
II PEKERJAAN TANAH / PONDASI Rp 131.588.109,41
III PEKERJAAN STRUKTUR ATAS Rp 27.760.831,83
IV PEKERJAAN STRUKTUR BAJA Rp 99.919.610,36

MAIN ROAD & RAMP BUAH Rp 535.995.356,37

I PEKERJAAN PERSIAPAN Rp 26.910.000,00
II PEKERJAAN TANAH / PONDASI Rp 98.032.593,75
III PEKERJAAN STRUKTUR MAIN ROAD Rp 411.052.762,62

MEKANIKAL Rp 31.791.239.555,09
I FRUIT RECEPTION STATION
FFB ELEVATOR Rp 513.528.145,84

II STERILIZER STATION
VERTICAL STERILIZER DIA 2900 x 4500 Rp 1.323.641.720,00
SFB ELEVATOR Rp 455.875.253,34
BLOWOFF & BLOWDOWN Rp 73.345.465,44
 PLATFORM STERILIZER Rp 157.197.117,35
STERILIZER CONDENSATE TANK 2M x 1,5M x 2M Rp 16.103.266,00

III THRESHER STATION

THRESHER & PLATFORM Rp 826.557.731,04
THRESHER FRUIT CONVEYOR DIA 400 x 6000 Rp 340.067.410,57
INCLINED EFB CONVEYOR 500 x 5000 Rp 175.999.001,85

IV PRESSING STATION
INCLINED STERIZED FRUIT AUGER 300 MM x 8M Rp 340.067.410,57
DISTRIBUTING FRUIT CONVEYOR Rp 49.647.817,80
CRUDE OIL TANK 2M x 1,5M x3M Rp 86.488.458,25
DESANDING TANK Rp 55.406.998,33
CRUDE OIL GUTTER Rp 51.258.317,50
DIGESTER-SCREW PRESS STRUCTURE & PLATFORM Rp 646.861.557,93
VIBRATING SCREEN STRUCTURE Rp 29.289.263,52

V CLARIFICATION STATION
CONTINOUS SETTLING TANK 70 CUM 3800 x 5000 Rp 628.199.051,75
PURE OIL TANK 30 CUM 2,900 x 4500 Rp 294.526.405,70
SLUDGE TANK 30 CUM 2,900 x 4500 Rp 294.526.405,70
SLUDGE DRAIN TANK 1,5M x 4,1M x 1,5M Rp 126.773.467,24
HOT WATER TANK 1,5M x 1,5M x 2M Rp 70.847.001,78
BUFFER TANK/ BALANCE TANK Rp 33.103.831,58

VI DEPERICARPER STATION
DEPERICARPER & NUT POLISHING DRUM Rp 487.287.975,10
DEPERICAPER TO FIBRE CYCLONE Rp 270.988.975,05
FIBRE CYCLONE & DUCTING TO FAN Rp -
FIBRE CYCLONE AIRLOCK Rp 62.533.757,56
RAB PT. KAMPAR TUNGGAL AGRINDO
FIBRE - SHELL CYCLONE STRUCTURE Rp 170.110.947,68
NUT CYCLONE Rp 160.988.190,54
C.B.C. dia 750 x 24M Rp 970.864.599,71
PLATFORM C.B.C Rp 264.677.399,23

VII KERNEL RECOVERY STATION

NUT AUGER CONVEYOR DIA 250 x 8000 Rp 148.218.828,19
NUT GRADING DRUM Rp 95.393.536,61
NUT SILO 1.200 x 2.400 x 2.400 Rp 421.030.807,21
INCLINED CRACKED MIXTURE AUGER 250 x 5000 Rp 85.179.226,80
INCLINED CRACKED MIXTURE AUGER ELEVATOR 250 x 5000 Rp 118.325.787,63
SEPARATING COLUMN STRUCTURE Rp 32.689.563,65
SEPARATING COLUMN Rp 106.953.386,44
CLAYBATH SEPARATOR Rp 155.938.309,50
CM VIBRATING SCREEN Rp 62.928.948,57
INCLINED WET KERNEL AUGER 250 x 8000 Rp 72.299.451,79
INCLINED WET KERNEL ELEVATOR Rp 373.156.792,32
KERNEL SILO DIA 2900 x 4500 Rp 665.132.244,75
INCLINED DRY KERNEL AUGER 250 x 8000 Rp 71.907.178,51
PNEUMATIC SHELL TRANSPORT Rp 63.621.190,73
BULK KERNEL SILO 33 TON Rp 714.309.108,83

VIII PALM OIL STORAGE

CPO TANK 300 T Rp 768.233.214,30
LOADING DESPATCH SHED Rp 110.819.541,05

IX POWER STATION
BACK PRESURE MANIFOLD/ STEAM HEADER DIA 400 x 2000 Rp 268.523.441,62
DIESEL DAILY TANK 1000 x 1000 x 1500 Rp 79.342.946,82
INCLINED FUEL CONVEYOR DIA 400 x 8000 Rp 383.669.347,20
HORIZONTAL FUEL CONVEYOR DIA 400 x 8000 Rp 268.632.141,25
 X WATER TREATMENT PLANT
WATER CLARIFIER Rp 971.212.179,33
SAND FILTER Rp 279.917.882,33
SOFTENER Rp 102.993.984,79
DEAERATOR TANK Rp 440.810.593,95
WATER DOSING PLANT Rp 93.121.129,83
BOILER FEED WATER TANK 1900 x 4500 Rp 154.157.495,17

XI PIPING SYSTEM
STEAM PIPING Rp 283.576.401,55
PIPING OIL & SLUDGE Rp 281.676.200,00
WATER PIPING Rp 38.790.077,76
VALVE & FITTINGS (ELBOW & FLANGES) Rp 57.500.000,00

XII
RAB PT. KAMPAR TUNGGAL AGRINDO
ADDITIONAL (CHUTE, PLATFORM, GEARBOX BASE PLATE
Rp 103.761.537,60

XIII INSULATION
Sterilizer, CST, Oil Tank, Sludge Tank, Back Pressure Manifold Rp 84.937.965,00

XIV UPAH PEMASANGAN MESIN Rp 115.000.000,00

XV PONDASI MEKANIKAL & KOLAM Rp 350.016.170,08

XVI PENAWARAN BORONGAN & FABRIKASI Rp 14.390.700.000,00

ELEKTRIKAL Rp 1.758.293.559,00
I INSTALASI Rp 271.836.900,00
II PERALATAN DAN BARANG ELEKTRIKAL Rp 1.486.456.659,00

CONSULTANT, MOBILIZATION & OTHER Rp 303.540.000,00

I JASA Rp 125.000.000,00
II LAIN-LAIN Rp 178.540.000,00

TOTAL BIAYA PEMBANGUNAN Rp 40.453.571.467

PPN 11 % Rp 4.449.892.861
DIBULATKAN Rp 45.000.000.000

EMPAT PULUH LIMA MILYAR RUPIAH

 RENCANA ANGGARAN BIAYA ( R A B )
PEKERJAAN LAND AQUISITION
PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I PEMBELIAN LAHAN
1 Pek. Pembebasan Lahan Konstruksi Lot 1,00 Rp 1.200.000.000 Rp 1.200.000.000
Rp 1.200.000.000

I FENCE AND GATE

1 Pek. Pagar dan Gerbang M1 880,00 Rp 480.000 Rp 422.400.000
Rp 422.400.000

TOTAL JUMLAH Rp 1.622.400.000

PEKERJAAN EARTH WORK

PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I PEKERJAAN TANAH & GALIAN KOLAM
1 Pek. Mobilisasi & Pekerjaan Galian-Timbunan Lot 1,00 Rp 800.000.000 Rp 800.000.000
Rp 800.000.000

TOTAL JUMLAH Rp 800.000.000

PEKERJAAN PEMBANGUNAN BANGUNAN UTAMA PABRIK PMKS

PEMILK
LOKASI
RAB PT. KAMPAR TUNGGAL AGRINDO
PT. KAMPAR TUNGGAL AGRINDO
KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan lahan M2 800,00 Rp 33.638 Rp 26.910.000
2 Pek. Bowplank M1 116,00 Rp 62.491 Rp 7.248.956
2 Pek. Pagar Kawat M1 440,00 Rp 100.000 Rp 44.000.000
3 Pek. Pagar Beton M1 300,00 Rp 200.000 Rp 60.000.000
Rp 138.158.956

II PEKERJAAN TANAH / PONDASI

1 Pek. Galian M3 128,33 Rp 182.016 Rp 23.358.509
2 Pek. Timbunan M3 - Rp 85.313 Rp -
3 Pek. Pasir Urug M3 3,63 Rp 263.868 Rp 958.894
4 Pek. Cor Lantai Kerja M3 3,63 Rp 1.076.506 Rp 3.912.023
7 Pek. Urugan Tanah Kembali M3 87,90 Rp 46.719 Rp 4.106.616
Rp 91.572.044

III PEKERJAAN STRUKTUR ATAS

1 Pek. Cor Sloof K-225 M3 17,88 Rp 1.460.398 Rp 26.111.919
2 Pek. Bekisting Sloof M2 61,35 Rp 263.419 Rp 16.160.756
3 Pek. Cor Kolom Praktis 1:2:3 M3 0,90 Rp 1.460.398 Rp 1.314.358
4 Pek. Bekisting Kolom Praktis M2 24,00 Rp 413.517 Rp 9.924.408
5 Pek. Cor Balok Latei 1:2:3 M3 1,13 Rp 1.460.398 Rp 1.642.948
6 Pek. Bekisting Balok Latei M2 7,50 Rp 421.366 Rp 3.160.243
7 Pek. Cor Pelat Lantai K-225 M3 108,00 Rp 1.460.398 Rp 157.722.999
8 Pek. Cor Pelat Lantai Office Mill K-225 M3 10,80 Rp - Rp -
9 Pek. Bekisting Pelat Bondek M2 90,00 Rp - Rp -
Rp 216.037.631

IV PEKERJAAN STRUKTUR BAJA

1 Pek. Pembesian Besi Polos 10 Kg 246,38 Rp 203.096 Rp 50.037.727
2 Pek. Pembesian Besi Ulir 10 Kg 481,39 Rp 207.805 Rp 100.034.580
3 Pek. Wiremesh 10 Kg 294,24 Rp 231.426 Rp 68.094.345
4 Pek. Baja Profil IWF & HWF Kg 11.767,80 Rp 52.676 Rp 619.884.510
5 Pek. Baja Profil CNP Kg 7.360,23 Rp 47.325 Rp 348.325.631
6 Pek. Baja Profil UNP Kg 355,68 Rp 35.463 Rp 12.613.320
 7 Pek. Baja Profil Siku Kg 1.366,35 Rp 40.276 Rp 55.031.776
9 Pek. Pelat Baja Kg 949,70 Rp 30.000 Rp 28.490.853
10 Pek. Anchor + Nut D 20 Unit 64,00 Rp 152.490 Rp 9.759.360
11 Pek. Bolt Connection Varies Unit 1.612,00 Rp 23.960 Rp 38.623.923
12 Pek. Sagrod D12 Unit 200,00 Rp 46.385 Rp 9.277.050
13 Pek. Turn Buckle D16 Unit 12,00 Rp 53.860 Rp 646.323
14 Pek. Rod Braching D16 Unit 12,00 Rp 41.601 Rp 499.215
Rp 1.351.923.988

IV PEKERJAAN DINDING
1 Pek. Kusen Pintu Unit 5,00 Rp 800.000 Rp 4.000.000
2 Pek. Kusen Jendela Unit 3,00 Rp 1.000.000 Rp 3.000.000
3 Pek. Pas. Dinding bata 1/2 bt 1:4 M2 336,00 Rp 141.433 Rp 47.521.323
Rp 54.521.323

XIII PEKERJAAN EXTERIOR

1 Pek. Cladding Spandex M2 390,15 Rp 113.276 Rp 44.194.690
Rp 44.194.690

VII PEKERJAAN LANTAI

1 Pek. Cor Lantai 1:2:3 t=10 cm M3 16,20 Rp 1.076.506 Rp 17.439.397

XII PEKERJAAN SANITAIR

1 Pek. Pek. pipa PVC tipe AW Ø ¾" M1 30,00 Rp 92.374 Rp 2.771.213
2 Pek. Pek. Pemasangan kran air Ø ¾" Unit 5,00 Rp 32.557 Rp 162.785
3 Pek. Instalasi pompa air lengkap dengan aksesoris Unit 1,00 Rp 5.000.000 Rp 5.000.000
4 Pek. Pek. Pemasangan tanki air 2000 L + Tower Baja Unit 1,00 Rp 7.000.000 Rp 7.000.000
5 Pek. Pek. pipa PVC tipe AW Ø 3" M1 10,00 Rp 114.195 Rp 1.141.950
6 Pek. Pek. pipa PVC tipe AW Ø 4" M1 10,00 Rp 159.309 Rp 1.593.085
7 Pek. Pek. Saluran Terbuka M1 194,00 Rp 195.217 Rp 37.872.117
8 Pek. Pek. Pemasangan closet jongkok Unit 3,00 Rp 500.000 Rp 1.500.000
9 Pek. Pek. Pemasangan wastafel Unit 1,00 Rp 800.000 Rp 800.000
10 Pek. Pek. pembuatan septic tank Unit 1,00 Rp 10.000.000 Rp 10.000.000
12 Pek. Pek. Pemasangan floordrain Unit 3,00 Rp 50.000 Rp 150.000
Rp 67.991.150

XIII PEKERJAAN KAP ATAP

1 Pek. Atap Spandex M2 809,37 Rp 113.276 Rp 91.681.799
2 Pek. Rabung Spandex M1 39,00 Rp 87.329 Rp 3.405.828
3 Pek. Penangkal Petir Lot 1,00 Rp 15.000.000 Rp 15.000.000
4 Pek. Atap Tritisan Spandex M2 338,80 Rp 113.276 Rp 38.378.427
Rp 148.466.054

TOTAL JUMLAH Rp 2.130.305.234

PEKERJAAN PEMBANGUNAN BANGUNAN MILL OFFICE & LAB

PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan lahan M2 64,00 Rp 33.638 Rp 2.152.800
2 Pek. Bowplank M1 42,00 Rp 62.491 Rp 2.624.622
Rp 4.777.422
II PEKERJAAN TANAH / PONDASI
1 Pek. Galian M3 3,24 Rp 182.016 Rp 589.733
2 Pek. Timbunan M3 - Rp 85.313 Rp -
3 Pek. Pasir Urug M3 0,16 Rp 263.868 Rp 42.747
4 Pek. Cor Lantai Kerja M3 0,16 Rp 1.076.506 Rp 174.394
5 Pek. Cor Pondasi Setempat K-225 M3 1,26 Rp 1.460.398 Rp 1.833.530
6 Pek. Bekisting Pondasi M2 7,56 Rp 252.207 Rp 1.906.681
7 Pek. Urugan Tanah Kembali M3 1,66 Rp 46.719 Rp 77.576
Rp 4.624.661
III PEKERJAAN STRUKTUR ATAS
1 Pek. Cor Sloof K-225 M3 3,21 Rp 1.460.398 Rp 4.687.878
2 Pek. Bekisting Sloof M2 8,03 Rp 263.419 Rp 2.113.937
3 Pek. Cor Kolom Praktis 1:2:3 M3 0,61 Rp 1.460.398 Rp 887.192
4 Pek. Bekisting Kolom Praktis M2 8,10 Rp 413.517 Rp 3.349.488
5 Pek. Cor Balok K-225 M3 2,41 Rp 1.460.398 Rp 3.515.909
6 Pek. Bekisting Balok M2 8,03 Rp 421.366 Rp 3.381.460
Rp 17.935.864
IV PEKERJAAN DINDING
 1 Pek. Kusen Pintu Ganda Unit 1,00 Rp 1.200.000 Rp 1.200.000
2 Pek. Kusen Pintu Unit 5,00 Rp 600.000 Rp 3.000.000
3 Pek. Kusen Jendela Unit 4,00 Rp 800.000 Rp 3.200.000
4 Pek. Pas. Dinding bata 1/2 bt 1:4 M2 144,90 Rp 141.433 Rp 20.493.571
5 Pek. Plesteran 1:4 M2 289,80 Rp 73.240 Rp 21.224.966
6 Pek. Acian M2 289,80 Rp 58.866 Rp 17.059.258
7 Pek. Pengecatan M2 289,80 Rp 42.099 Rp 12.200.348
Rp 78.378.143
IV PEKERJAAN STRUKTUR BAJA
1 Pek. Pembesian Besi Polos 10 Kg 88,11 Rp 203.096 Rp 17.894.845
2 Pek. Pembesian Besi Ulir 10 Kg 6,48 Rp 207.805 Rp 1.345.911
3 Pek. Wiremesh 10 Kg Rp - Rp -
Rp 19.240.757
VII PEKERJAAN LANTAI
1 Pek. Acian M2 24,75 Rp 58.866 Rp 1.456.924
2 Pek. Pasir Urug M3 0,61 Rp 263.868 Rp 159.640
3 Pek. Cor Lantai Kerja M3 0,61 Rp 1.076.506 Rp 651.286
4 Pek. Keramik 40x40 M2 33,25 Rp 180.527 Rp 6.002.523
5 Pek. Keramik 20x20 M2 24,75 Rp 198.258 Rp 4.906.878
Rp 13.177.252
VII PEKERJAAN ATAP
1 Pek. Struktur Atap Baja Ringan M2 121,00 Rp 302.853 Rp 36.645.153
2 Pek. Penutup Atap Spandex M2 139,72 Rp 113.276 Rp 15.826.804
3 Pek. Bubungan Spandex M2 11,00 Rp 87.329 Rp 960.618
4 Pek. Plafond M2 121,00 Rp 229.019 Rp 27.711.305
Rp 81.143.880
XII PEKERJAAN SANITAIR
1 Pek. Pek. pipa PVC tipe AW Ø ¾" M1 40,00 Rp 92.374 Rp 3.694.950
2 Pek. Pek. Pemasangan kran air Ø ¾" Unit 5,00 Rp 31.323 Rp 156.616
3 Pek. Instalasi pompa air lengkap dengan aksesoris Ls 1,00 Rp 5.000.000 Rp 5.000.000
4 Pek. Pek. Pemasangan tanki air 2000 L + Tower Baja Ls 1,00 Rp 7.000.000 Rp 7.000.000
5 Pek. Pek. pipa PVC tipe AW Ø 3" M1 6,00 Rp 100.825 Rp 604.952
6
7 RAB PT. KAMPAR TUNGGAL AGRINDO
Pek.
Pek.
Pek. pipa PVC tipe AW Ø 4"
Pek. Saluran Terbuka
M1
M1
10,00
74,00
2,00
Rp
Rp
111.627
195.217
Rp
Rp
1.116.267
14.446.065
8 Pek. Pek. Pemasangan closet jongkok Unit Rp 800.000 Rp 1.600.000
9 Pek. Pek. Pemasangan wastafel Unit 1,00 Rp 800.000 Rp 800.000
10 Pek. Pek. pembuatan septic tank Ls 1,00 Rp 8.000.000 Rp 8.000.000
12 Pek. Pek. Pemasangan floordrain Unit 2,00 Rp 103.529 Rp 207.058
Rp 42.625.907
XII PEKERJAAN ELEKTRIKAL
1 Pek. Pek. Titik Api Unit 9,00 Rp 243.984 Rp 2.195.856
2 Pek. Pek. Pas. Titik Lampu LED 18 Watt Unit 7,00 Rp 80.000 Rp 560.000
3 Pek. Pek. Pas. Titik Lampu LED 8 Watt Warm Unit 2,00 Rp 30.000 Rp 60.000
4 Pek. Pek. Pas. Stop kontak (plat & box ) arde Unit 3,00 Rp 20.000 Rp 60.000
5 Pek. MCB Unit 1,00 Rp 937.373 Rp 937.373
Rp 2.875.856

TOTAL JUMLAH Rp 264.779.741

PEKERJAAN PEMBANGUNAN BANGUNAN GUDANG

PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan lahan M2 48,00 Rp 33.638 Rp 1.614.600
2 Pek. Bowplank M1 40,00 Rp 62.491 Rp 2.499.640
Rp 4.114.240
II PEKERJAAN TANAH / PONDASI
1 Pek. Galian M3 2,52 Rp 182.016 Rp 458.681
2 Pek. Timbunan M3 - Rp 85.313 Rp -
3 Pek. Pasir Urug M3 0,13 Rp 263.868 Rp 33.247
4 Pek. Cor Lantai Kerja M3 0,13 Rp 1.076.506 Rp 135.640
5 Pek. Cor Pondasi Setempat K-225 M3 0,98 Rp 1.460.398 Rp 1.426.079
6 Pek. Bekisting Pondasi M2 5,88 Rp 252.207 Rp 1.482.974
7 Pek. Urugan Tanah Kembali M3 1,29 Rp 46.719 Rp 60.337
Rp 3.596.958
III PEKERJAAN STRUKTUR ATAS
1 Pek. Cor Sloof K-225 M3 2,04 Rp 1.460.398 Rp 2.979.212
2 Pek. Bekisting Sloof M2 5,10 Rp 263.419 Rp 1.343.437
3 Pek. Cor Kolom Praktis 1:2:3 M3 0,63 Rp 1.460.398 Rp 920.051
4 Pek. Bekisting Kolom Praktis M2 8,40 Rp 413.517 Rp 3.473.543
5 Pek. Cor Balok K-225 M3 1,53 Rp 1.460.398 Rp 2.234.409
 6 Pek. Bekisting Balok M2 10,20 Rp 421.366 Rp 4.297.931
IV PEKERJAAN DINDING
1 Pek. Kusen Pintu Unit 2,00 Rp 600.000 Rp 1.200.000
2 Pek. Kusen Jendela Unit 4,00 Rp 800.000 Rp 3.200.000
3 Pek. Kusen Jendela M2 8,00 Rp 1.602.550 Rp 12.820.402
3 Pek. Pas. Dinding bata 1/2 bt 1:4 M2 86,80 Rp 141.433 Rp 12.276.342
4 Pek. Plesteran 1:4 M2 173,60 Rp 73.240 Rp 12.714.473
5 Pek. Acian M2 173,60 Rp 58.866 Rp 10.219.073
6 Pek. Pengecatan M2 173,60 Rp 42.099 Rp 7.308.421
Rp 59.738.711
IV PEKERJAAN STRUKTUR BAJA
1 Pek. Pembesian Besi Polos 10 Kg 56,41 Rp 203.096 Rp 11.457.183
2 Pek. Pembesian Besi Ulir 10 Kg 5,83 Rp 207.805 Rp 1.211.320
Rp 12.668.504
VII PEKERJAAN LANTAI
1 Pek. Acian M3 99,00 Rp 58.866 Rp 5.827.697
2 Pek. Pasir Urug M3 0,50 Rp 263.868 Rp 130.614
3 Pek. Cor Lantai Kerja M3 0,50 Rp 1.076.506 Rp 532.870
Rp 6.491.182
VII PEKERJAAN ATAP
1 Pek. Struktur Baja Ringan M2 99,00 Rp 302.853 Rp 29.982.398
2 Pek. Penutup Atap Spandex M2 114,32 Rp 113.276 Rp 12.949.203
3 Pek. Bubungan Spandex M2 11,00 Rp 87.329 Rp 960.618
4 Pek. Plafond M2 99,00 Rp 229.019 Rp 22.672.886
Rp 66.565.105
XII PEKERJAAN SANITAIR
1 Pek. Pek. Saluran Terbuka M1 40,00 Rp 92.374 Rp 3.694.950
Rp 3.694.950
XII
1
RAB PT. KAMPAR TUNGGAL AGRINDO
PEKERJAAN ELEKTRIKAL
Pek. Pek. Titik Api Unit 6,00 Rp 243.984 Rp 1.463.904
2 Pek. Pek. Pas. Titik Lampu LED 18 Watt Unit 4,00 Rp 80.000 Rp 320.000
3 Pek. Pek. Pas. Titik Lampu LED 8 Watt Warm Unit 2,00 Rp 30.000 Rp 60.000
4 Pek. Pek. Pas. Stop kontak (plat & box ) arde Unit 3,00 Rp 20.000 Rp 60.000
Rp 1.903.904

TOTAL JUMLAH Rp 174.022.136

PEKERJAAN PEMBANGUNAN BANGUNAN POS JAGA

PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan lahan M2 20,25 Rp 33.638 Rp 681.159
2 Pek. Bowplank M1 20,00 Rp 62.491 Rp 1.249.820
Rp 1.930.979
II PEKERJAAN TANAH / PONDASI
1 Pek. Galian M3 1,44 Rp 182.016 Rp 262.103
2 Pek. Timbunan M3 - Rp 85.313 Rp -
3 Pek. Pasir Urug M3 0,07 Rp 263.868 Rp 18.998
4 Pek. Cor Lantai Kerja M3 0,07 Rp 1.076.506 Rp 77.508
5 Pek. Cor Pondasi Setempat K-225 M3 0,52 Rp 1.460.398 Rp 762.328
6 Pek. Bekisting Pondasi M2 2,40 Rp 252.207 Rp 605.296
7 Pek. Urugan Tanah Kembali M3 0,77 Rp 46.719 Rp 36.160
Rp 1.762.394
III PEKERJAAN STRUKTUR ATAS
1 Pek. Cor Sloof K-225 M3 1,14 Rp 1.460.398 Rp 1.664.854
2 Pek. Bekisting Sloof M2 2,85 Rp 263.419 Rp 750.744
3 Pek. Cor Kolom Praktis 1:2:3 M3 0,41 Rp 1.460.398 Rp 591.461
4 Pek. Bekisting Kolom Praktis M2 5,40 Rp 413.517 Rp 2.232.992
5 Pek. Cor Balok K-225 M3 0,86 Rp 1.460.398 Rp 1.248.640
Rp 7.689.584
IV PEKERJAAN DINDING
1 Pek. Kusen Pintu Unit 2,00 Rp 600.000 Rp 1.200.000
2 Pek. Kusen Jendela Unit 1,00 Rp 800.000 Rp 800.000
3 Pek. Pas. Dinding bata 1/2 bt 1:4 M2 46,68 Rp 141.433 Rp 6.602.070
4 Pek. Plesteran 1:4 M2 93,36 Rp 73.240 Rp 6.837.691
5 Pek. Acian M2 93,36 Rp 58.866 Rp 5.495.695
6 Pek. Pengecatan M2 93,36 Rp 42.099 Rp 3.930.381
Rp 24.865.837
IV PEKERJAAN STRUKTUR BAJA
1 Pek. Pembesian Besi Polos 10 Kg 39,39 Rp 203.096 Rp 7.999.519
2 Pek. Pembesian Besi Ulir 10 Kg 2,59 Rp 207.805 Rp 538.365
 Rp 8.537.883
VII PEKERJAAN LANTAI
1 Pek. Acian M2 2,50 Rp 58.866 Rp 147.164
2 Pek. Pasir Urug M3 0,10 Rp 263.868 Rp 26.717
5 Pek. Keramik 20x20 M2 11,25 Rp 198.258 Rp 2.230.399
Rp 3.686.702
VII PEKERJAAN ATAP
1 Pek. Struktur Atap Baja Ringan M2 20,25 Rp 302.853 Rp 6.132.763
Rp 13.812.080
XII PEKERJAAN SANITAIR
1 Pek. Pek. pipa PVC tipe AW Ø ¾" M1 20,00 Rp 92.374 Rp 1.847.475
2 Pek. Pek. Pemasangan kran air Ø ¾" Unit 2,00 Rp 31.323 Rp 62.646
5 Pek. Pek. pipa PVC tipe AW Ø 3" M1 6,00 Rp 100.825 Rp 604.952
6 Pek. Pek. pipa PVC tipe AW Ø 4" M1 10,00 Rp 111.627 Rp 1.116.267
7 Pek. Pek. Saluran Terbuka M1 10,00 Rp 195.217 Rp 1.952.171
8 Pek. Pek. Pemasangan closet jongkok Unit 1,00 Rp 800.000 Rp 800.000
12 Pek. Pek. Pemasangan floordrain Unit 2,00 Rp 103.529 Rp 207.058
Rp 6.590.568
XII PEKERJAAN ELEKTRIKAL
1 Pek. Pek. Titik Api Unit 4,00 Rp 243.984 Rp 975.936
2 Pek. Pek. Pas. Titik Lampu LED 18 Watt Unit 3,00 Rp 80.000 Rp 240.000
3 Pek. Pek. Pas. Titik Lampu LED 8 Watt Warm Unit 1,00 Rp 30.000 Rp 30.000
4 Pek. Pek. Pas. Stop kontak (plat & box ) arde Unit 2,00 Rp 20.000 Rp 40.000
5 Pek. MCB Unit 1,00 Rp 937.373 Rp 937.373
Rp 1.285.936

TOTAL JUMLAH Rp 70.161.963

PEKERJAAN
PEMILK
RAB PT. KAMPAR TUNGGAL AGRINDO
PEMBANGUNAN WEIGHT BRIDGE 80 T & FONDASI
PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan lahan M2 67,50 Rp 33.638 Rp 2.270.531
2 Pek. Bowplank M1 41,00 Rp 62.491 Rp 2.562.131
Rp 4.832.662
II PEKERJAAN TANAH / PONDASI
1 Pek. Galian M3 10,53 Rp 182.016 Rp 1.916.631
4 Pek. Cor Lantai Kerja M3 0,88 Rp 1.076.506 Rp 944.634
5 Pek. Cor Pondasi Setempat K-225 M3 8,78 Rp 1.460.398 Rp 12.814.994
6 Pek. Bekisting Pondasi M2 - Rp 252.207 Rp -
7 Pek. Urugan Tanah Kembali M3 (0,00) Rp 46.719 Rp (0)
Rp 15.907.803
III PEKERJAAN STRUKTUR ATAS
1 Pek. Cor Sloof K-225 M3 1,50 Rp 1.460.398 Rp 2.190.597
2 Pek. Bekisting Sloof M2 3,75 Rp 263.419 Rp 987.821
Rp 3.178.418
IV PEKERJAAN STRUKTUR BAJA
1 Pek. Pembesian Besi Polos 10 Kg 555,08 Rp 203.096 Rp 112.735.402
2 Pek. Pembesian Besi Ulir 10 Kg - Rp 207.805 Rp -
3 Pek. Wiremesh 10 Kg - Rp - Rp -
Rp 112.735.402
v PEKERJAAN MEKANIKAL
1 Pek. Pengadaan Jembatan Timbang 80 T Ls 1,00 Rp 600.000.000 Rp 600.000.000
Rp 600.000.000

TOTAL JUMLAH Rp 736.654.285

PEKERJAAN PEMBANGUNAN WATER BASIN & WATER TOWER

PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I PEKERJAAN PERSIAPAN
1 Pek. Pembersihan lahan M2 120,00 Rp 33.638 Rp 4.036.500
2 Pek. Bowplank M1 46,00 Rp 62.491 Rp 2.874.586
Rp 6.911.086
II PEKERJAAN TANAH / PONDASI
1 Pek. Galian M3 135,49 Rp 182.016 Rp 24.660.927
 2 Pek. Timbunan M3 - Rp 85.313 Rp -
3 Pek. Pasir Urug M3 11,50 Rp 263.868 Rp 3.035.004
4 Pek. Cor Lantai Kerja M3 8,46 Rp 1.076.506 Rp 9.112.085
5 Pek. Cor Pondasi Setempat K-225 M3 58,88 Rp 1.460.398 Rp 85.985.906
6 Pek. Bekisting Pondasi M2 32,00 Rp 252.207 Rp 8.070.608
7 Pek. Urugan Tanah Kembali M3 15,49 Rp 46.719 Rp 723.580
Rp 131.588.109
1 Pek. Cor Sloof K-225 M3 0,88 Rp 1.460.398 Rp 1.277.848
2 Pek. Bekisting Sloof M2 1,75 Rp 263.419 Rp 460.983
3 Pek. Cor Kolom Praktis 1:2:3 M3 3,92 Rp 1.460.398 Rp 5.724.761
4 Pek. Bekisting Kolom Praktis M2 22,40 Rp 413.517 Rp 9.262.781
5 Pek. Cor Balok K-225 M3 2,05 Rp 1.460.398 Rp 2.993.816
6 Pek. Bekisting Balok M2 8,50 Rp 421.366 Rp 3.581.609
7 Pek. Cor Pelat 1:2:3 M3 1,25 Rp 1.460.398 Rp 1.825.498
8 Pek. Bekisting Pelat M2 6,25 Rp 421.366 Rp 2.633.536
Rp 27.760.832
IV PEKERJAAN STRUKTUR BAJA
1 Pek. Pembesian Besi Polos 10 Kg 86,19 Rp 203.096 Rp 17.504.228
2 Pek. Pembesian Besi Ulir 10 Kg 396,60 Rp 207.805 Rp 82.415.382
Rp 99.919.610

TOTAL JUMLAH Rp 266.179.638

PEKERJAAN PEMBANGUNAN MAIN ROAD & RAMP

PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR
No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga
( Rp ) ( Rp )
1
I RAB PT. KAMPAR TUNGGAL AGRINDO
PEKERJAAN PERSIAPAN
2 3 4 5 6

1 Pek. Pembersihan lahan M2 800,00 Rp 33.638 Rp 26.910.000

Rp 26.910.000
II PEKERJAAN TANAH / PONDASI
2 Pek. Timbunan M3 1.149,10 Rp 85.313 Rp 98.032.594
Rp 98.032.594
III PEKERJAAN STRUKTUR MAIN ROAD
1 Pek. Cor Main Road & Retaining Wall K-225 M3 208,22 Rp 1.460.398 Rp 304.087.553
2 Pek. Pasir Urug M3 61,18 Rp 263.868 Rp 16.142.365
4 Pek. Pembesian Besi Ulir 10 Kg 324,79 Rp 207.805 Rp 67.493.819
5 Pek. Wiremesh 10 Kg 100,81 Rp 231.426 Rp 23.329.025
Rp 411.052.763

TOTAL JUMLAH Rp 535.995.356

PEKERJAAN MECHANICAL - MACHINERY, PLATFORM & FOUNDATION

PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I MEKANIKAL & PLATFORM
1 Pek. Pengadaan Material Besi & Upah Ereksi Lot 1,00 Rp 17.050.523.385 Rp 17.050.523.385
(Detail Terlampir)
2 Pek. Pondasi Mekaninal & Kolam Lot 1,00 Rp 350.016.170 Rp 350.016.170
Rp 17.400.539.555
II PENAWARAN BORONGAN & FABRIKASI
1 Pek. Pengadaan Fan, Gear & Motor Pump Lot 1,00 Rp 3.840.000.000 Rp 3.840.000.000
2 Pek. Pengadaan Valve (Penawaran Lama) Lot 1,00 Rp 1.035.700.000 Rp 1.035.700.000
3 Pek. Pengadaan Bearing Lot 1,00 Rp 99.500.000 Rp 99.500.000
4 Pek. Pengadaan Compressor System Lot 1,00 Rp 30.000.000 Rp 30.000.000
5 Pek. Pengadaan Hidraulic System Lot 1,00 Rp 100.000.000 Rp 100.000.000
6 Pek. Pengadaan Vacuum Dryer Lot 1,00 Rp 885.500.000 Rp 885.500.000
7 Pek. Pengadaan Boiler Lot 1,00 Rp 5.000.000.000 Rp 5.000.000.000
8 Pek. Pengadaan Tubine Lot 1,00 Rp 1.500.000.000 Rp 1.500.000.000
9 Pek. Pengadaan Genset (250 Kv) Lot 1,00 Rp 800.000.000 Rp 800.000.000
8 Pek. Pengadaan Sand Cyclone Lot 2,00 Rp 50.000.000 Rp 100.000.000
8 Pek. Pengadaan Sludge Centrifuges Lot 2,00 Rp 300.000.000 Rp 600.000.000
9 Pek. Pengadaan Oil Purifier Lot 2,00 Rp 200.000.000 Rp 400.000.000
Rp 14.390.700.000

TOTAL JUMLAH Rp 31.791.239.555

PEKERJAAN ELECTRICAL
PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1 2 3 4 5 6
I INSTALASI
1 Pek. Instalasi & Converter Lot 1,00 Rp 271.836.900 Rp 271.836.900
Rp 271.836.900
II PERALATAN DAN BARANG ELEKTRIKAL
1 Pek. Main Panel Lot 1,00 Rp 212.508.000 Rp 212.508.000
2 Pek. MCC Converter Lot 1,00 Rp 382.948.659 Rp 382.948.659
3 Pek. Daya Listrik 197 Kwh Lot 2,00 Rp 295.500.000 Rp 591.000.000
4 Pek. Genset 250 KVA (Second/Rekondisi) Lot 1,00 Rp 300.000.000 Rp 300.000.000
Rp 1.486.456.659

TOTAL JUMLAH Rp 1.758.293.559

PEKERJAAN CONSULTANT, MOBILIZATION & OTHER

PEMILK PT. KAMPAR TUNGGAL AGRINDO
LOKASI KOTA KARO, KEC. TAPUNG HILIR, KAB. KAMPAR

No Uraian Pekerjaan Satuan Volume Harga Satuan Jumlah Harga

( Rp ) ( Rp )
1
I
RAB PT. KAMPAR TUNGGAL AGRINDO
JASA
2 3 4 5 6

1 Pek. Konsultan Perencana Lot 1,00 Rp 100.000.000 Rp 100.000.000

2 Pek. Engineer Drawing Lot 1,00 Rp 25.000.000 Rp 25.000.000
Rp 125.000.000
II LAIN-LAIN
1 Pek. Pengujian Tanah Lot 1,00 Rp 30.000.000 Rp 30.000.000
2 Pek. Mobilisasi - Demobilisasi Alat Berat Lot 1,00 Rp 30.000.000 Rp 30.000.000
2 Pek. Sewa Peralatan Ereksi baja & Pengelasan Lot 1,00 Rp 50.000.000 Rp 50.000.000
2 Pek. Biaya Mobilisasi Alat Pemancang (Kondiional) Lot 1,00 Rp 26.450.000 Rp 26.450.000
3 Pek. Biaya Cadangan Untuk Pemancangan (Kondidional) M1 100,00 Rp 363.400 Rp 36.340.000
4 Pek. Test PDA (Kondisional) Lot 1,00 Rp 5.750.000 Rp 5.750.000
Rp 178.540.000

TOTAL JUMLAH Rp 303.540.000

TOTAL RENCANA ANGGARAN BIAYA (RAB) Rp 40.453.571.467

 FABRICATION & ERECTION P.O.M 20 TONS FFB/H DEATILS

VOLUME MATERIALS UPAH KERJA

NO. DESCRIPTION UNIT TOTAL
(Kg) (Rp) (Rp)

I FRUIT RECEPTION STATION 13.196 396.132.845 117.395.301 513.528.146

1,1 FFB CHUTE 1 UNIT - - - -

1,2 FFB ELEVATOR 1 UNIT 13.196 396.132.845 117.395.301 513.528.146

Not Include Gear Motor, Include Chain 6" 36,000 Lbf, Sprocket,
Drive Sprocket, Shaft ST 45C, Plummer Block Bearing dia 80

II STERILIZER STATION 31.534 1.197.267.037 828.895.785 2.026.162.822

2,1 VERTICAL STERILIZER DIA 2900 x 4500 2 UNIT 20.165 778.218.800 545.422.920 1.323.641.720
Not Include IPKK Gear Motor & Shell liner, Include Chain
Coupling, Shaft ST 45C, Shell SS 400 MS Plate 15mm, Sterilizer
Door 4units dia 1000 with Hook & Bolts System
2,2 SFB ELEVATOR 1 UNIT 6.304 285.358.553 170.516.700 455.875.253
Not Include Gear Motor, Include Chain 6" 36,000 Lbf, Sprocket,
Drive Sprocket, Shaft ST 45C, Plummer Block Bearing dia 70
2,3 BLOWOFF & BLOWDOWN 1 UNIT 1.260 39.257.412 34.088.053 73.345.465
2,4 PLATFORM STERILIZER 1 UNIT 3.350 90.622.322 66.574.795 157.197.117
2,5 STERILIZER CONDENSATE TANK 2M x 1,5M x 2M 1 UNIT 455 3.809.950 12.293.316 16.103.266

III THRESHER STATION 18.449 789.963.503 552.660.640 1.342.624.143

3,1 THRESHER & PLATFORM 1 UNIT 13.736 455.020.777 371.536.954 826.557.731
Not Include Gear Motor, Include Chain Coupling, Shaft EN9 dia
160 x 400, 3 Spidle, Plummer Block Bearing dia 100
3,2 THRESHER FRUIT CONVEYOR DIA 400 x 6000 1 UNIT 2.357 222.683.418 117.383.992 340.067.411
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing
3,3 INCLINED EFB CONVEYOR 500 x 5000 1 UNIT 2.357 112.259.308 63.739.694 175.999.002

RAB PT. KAMPAR TUNGGAL AGRINDO

Not Include Gear Motor, Include Chain 4" 20,000 Lbf, Sprocket,
Drive Sprocket, Shaft ST 45C, Flange Bearing, Take Bearing

IV PRESSING STATION 20.251 711.263.702 547.756.122 1.259.019.824

4,1 INCLINED STERIZED FRUIT AUGER 300 MM x 8M 1 UNIT 4.340 222.683.418 117.383.992 340.067.411
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing
4,2 DISTRIBUTING FRUIT CONVEYOR 1 UNIT 769 28.834.634 20.813.184 49.647.818
Not Include Roof Platform
4,3 CRUDE OIL TANK 2M x 1,5M x3M 1 UNIT 1.407 48.442.741 38.045.717 86.488.458
Not Include Roof Platform
4,4 DESANDING TANK 1 UNIT 961 29.427.124 25.979.874 55.406.998
Not Include Roof Platform
4,5 CRUDE OIL GUTTER 1 UNIT 525 37.058.118 14.200.200 51.258.318
4,6 DIGESTER-SCREW PRESS STRUCTURE & PLATFORM 1 UNIT 11.746 329.144.907 317.716.651 646.861.558
4,8 VIBRATING SCREEN STRUCTURE 1 UNIT 503 15.672.759 13.616.504 29.289.264

V CLARIFICATION STATION 23.007 825.686.074 622.290.090 1.447.976.164

5,1 CONTINOUS SETTLING TANK 70 CUM 3800 x 5000 1 UNIT 9.295 376.786.269 251.412.783 628.199.052
Not Include Gear Motor, Stirer, Roof, Coupling, Shaft
Include Insulation
5,2 PURE OIL TANK 30 CUM 2,900 x 4500 1 UNIT 4.961 160.341.278 134.185.128 294.526.406
Not Include Roof, Include Insulation, Steam Coil
5,3 SLUDGE TANK 30 CUM 2,900 x 4500 1 UNIT 4.961 160.341.278 134.185.128 294.526.406

Not Include Roof, Include Insulation, Steam Coil & Injection

5,5 SLUDGE DRAIN TANK 1,5M x 4,1M x 1,5M 1 UNIT 2.114 69.598.323 57.175.144 126.773.467
Not Include Roof Plate
5,6 HOT WATER TANK 1,5M x 1,5M x 2M 1 UNIT 1.160 39.477.272 31.369.729 70.847.002
 Not Include Roof Plate
5,8 BUFFER TANK/ BALANCE TANK 1 UNIT 516 19.141.654 13.962.178 33.103.832
Not Include Roof Plate

VI DEPERICARPER STATION 3.505 1.279.275.155 1.108.176.690 2.387.451.845

6,1 DEPERICARPER & NUT POLISHING DRUM 1 UNIT 7.855 274.823.230 212.464.745 487.287.975
6,1 DEPERICAPER TO FIBRE CYCLONE 1 UNIT 5.622 118.922.414 152.066.561 270.988.975
6,2 FIBRE CYCLONE & DUCTING TO FAN 1 UNIT - - - -
Not Include Fan
6,3 FIBRE CYCLONE AIRLOCK 1 UNIT 722 43.005.403 19.528.355 62.533.758
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing
6,4 FIBRE - SHELL CYCLONE STRUCTURE 1 UNIT 3.505 75.312.576 94.798.371 170.110.948
6,5 NUT CYCLONE 1 UNIT 2.868 83.419.395 77.568.795 160.988.191
6,6 C.B.C. dia 750 x 24M 1 UNIT 15.789 543.796.280 427.068.320 970.864.600
6,7 PLATFORM C.B.C 1 UNIT 4.610 139.995.857 124.681.543 264.677.399
VII KERNEL RECOVERY STATION 46.620 1.768.976.262 1.418.108.099 3.187.084.362
7,1 NUT AUGER CONVEYOR DIA 250 x 8000 1 UNIT 2.099 91.439.686 56.779.142 148.218.828
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing
NUT GRADING DRUM 1 UNIT 1.433 56.622.392 38.771.144 95.393.537
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing
7,2 NUT SILO 1.200 x 2.400 x 2.400 1 UNIT 7.579 216.040.507 204.990.300 421.030.807
Include Platform Ripple Mill
7,3 INCLINED CRACKED MIXTURE AUGER 250 x 5000 1 UNIT 1.400 47.303.768 37.875.459 85.179.227
Not Include Gear Motor, Include Flexible Coupling, Shaft ST

7,4
RAB PT. KAMPAR TUNGGAL AGRINDO
45C, Flange Bearing, Hanger Bearing
INCLINED CRACKED MIXTURE AUGER ELEVATOR 250 x 50001 UNIT 1.711 72.054.789 46.270.999 118.325.788
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing
0,1 SEPARATING COLUMN STRUCTURE 1 UNIT 603 16.385.435 16.304.129 32.689.564

0,1 SEPARATING COLUMN 1 UNIT 1.550 65.018.528 41.934.859 106.953.386

7,4 CLAYBATH SEPARATOR 1 UNIT 2.432 90.146.754 65.791.555 155.938.310

Not Include Gear Motor, Pump, Include Drive Sprocket, Chain
RS 100, Shaft ST 45C, Flange Bearing
7,5 CM VIBRATING SCREEN 1 UNIT 807 41.102.251 21.826.697 62.928.949
Not Include Electro Motor, Include Pully, Shaft ST 45C, Flange
Bearing, SS Mesh
7,6 INCLINED WET KERNEL AUGER 250 x 8000 1 UNIT 1.181 40.351.069 31.948.383 72.299.452
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing
7,7 INCLINED WET KERNEL ELEVATOR 1 UNIT 5.306 229.633.613 143.523.180 373.156.792
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing
7,7 KERNEL SILO DIA 2900 x 4500 2 UNIT 5.809 350.872.352 314.259.893 665.132.245
Not Include Fan, Heater
7,8 INCLINED DRY KERNEL AUGER 250 x 8000 1 UNIT 1.181 39.958.796 31.948.383 71.907.179
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing
7,9 PNEUMATIC SHELL TRANSPORT 1 UNIT 1.109 33.626.852 29.994.339 63.621.191
Not Include Fan
7,9 BULK KERNEL SILO 33 TON 1 UNIT 12.418 378.419.471 335.889.637 714.309.109

VIII PALM OIL STORAGE 12.778 422.606.838 400.916.275 879.052.755

8,1 CPO TANK 300 T 1 UNIT 12.778 422.606.838 345.626.376 768.233.214
8 LOADING DESPATCH SHED 1 UNIT 2.044 55.529.642 55.289.899 110.819.541
Not Include Fan

IX POWER STATION 14.356 611.870.160 388.297.717 1.000.167.877

 9,1 BACK PRESURE MANIFOLD/ STEAM HEADER DIA 400 x 2000 1 UNIT 4.697 141.476.947 127.046.494 268.523.442
Not Including IPKK, Pressure Reducing Valve, Include
Insulation, Safety Valve, Valve rom Boiler & Valve to Process
9,2 DIESEL DAILY TANK 1000 x 1000 x 1500 1 UNIT 1.349 42.846.539 36.496.407 79.342.947
9,4 INCLINED FUEL CONVEYOR DIA 400 x 8000 1 UNIT 4.854 252.382.683 131.286.664 383.669.347
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing
9,5 HORIZONTAL FUEL CONVEYOR DIA 400 x 8000 1 UNIT 3.456 175.163.991 93.468.151 268.632.141
Not Include Gear Motor, Include Flexible Coupling, Shaft ST
45C, Flange Bearing, Hanger Bearing

X WATER TREATMENT PLANT 3.374 1.102.589.745 939.623.521 2.042.213.265

10,1 WATER CLARIFIER 1 UNIT 17.540 496.778.223 474.433.956 971.212.179
Not Include Insulation, Roof Plate
10,1 SAND FILTER 1 UNIT 4.876 148.024.261 131.893.621 279.917.882
Not Include Insulation, Roof Plate
10,2 SOFTENER 1 UNIT 1.788 54.639.626 48.354.359 102.993.985
Not Include Insulation, Roof Plate
10,2 DEAERATOR TANK 1 UNIT 7.474 238.653.085 202.157.509 440.810.594
Not Include Insulation, Roof Plate
10,2 WATER DOSING PLANT 1 UNIT 1.339 56.894.391 36.226.739 93.121.130
Not Include Insulation, Roof Plate
10,1 RAB PT. KAMPAR TUNGGAL AGRINDO
BOILER FEED WATER TANK 1900 x 4500 1 UNIT 3.374 107.600.159 46.557.336 154.157.495
Not Include Insulation, Roof Plate

XI PIPING SYSTEM 8.583 498.303.446 265.957.533 661.542.679

11,1 STEAM PIPING 1 LOT 3.289 194.611.256 88.965.146 283.576.402
11,2 PIPING OIL & SLUDGE 1 LOT 4.674 281.676.200 102.718.300 281.676.200
11,3 WATER PIPING 1 LOT 620 22.015.990 16.774.088 38.790.078
11,4 VALVE & FITTINGS (ELBOW & FLANGES) 1 LOT 57.500.000 57.500.000

ADDITIONAL (CHUTE, PLATFORM, GEARBOX BASE

XII 1 LOT 5.318 64.009.189 39.752.349 103.761.538
PLATE

XIII INSULATION 1 LOT 56.625.310 28.312.655 84.937.965

Sterilizer, CST, Oil Tank, Sludge Tank, Back Pressure

XV UPAH PEMASANGAN MESIN 1 LOT - 115.000.000 115.000.000

Not Including Install Boiler & Weight Bridges
Including Install, Digester, Screw Press, Gear Motor, Pump,
Genset, Ripple Mill, Fan, Heater, Vibrating Screen, Vacum
Drier, Sand Cyclone, Sludge Centrifuges

TOTAL 200.972 9.724.569.266 7.373.142.777 17.050.523.385

PEMBULATAN 17.060.000.000