RINCIAN ANGGARAN BIAYA PT.

INDOTECK NOTAMA
PEKERJAAN MEKANIKAL PMKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA TOTAL HARGA

NO. DESCRIPTION Q T Y
(US $) (Rp)

* PEKERJAAN PERSIAPAN
1 Survey Lapangan ls 5,000,000
2 Transportasi SDM ls 30,000,000
3 Power Listrik penerangan dan air minum ls 50,000,000
4 Asuransi Pekerja ls 50,000,000
5 Transportasi Material ke site ls 150,000,000
6 Perencanaan gambar pabrik ls 100,000,000

SUB TOTAL - 385,000,000

I. FRUIT RECEPTION STATION

1 Jembatan Timbang Cap. 50 T 2.00 617,000,000

2 Fruit Loading Ramp 12 Bay 12.00 32,500 775,000,000

3 FFB Horizontal Conveyor 1.00 9,700 725,000,000

4 FFB Inclined Conveyor 1.00 9,700 625,000,000

5 FFB Distributing Conveyor 1.00 5,900 250,000,000

SUB TOTAL 57,800 2,992,000,000

II. STERILIZER STATION (STASIUN REBUSAN)

1 FFB Chucte Above Vertical Sterillizer c/w Hydraulic Systeam 4.00 41,600 74,000,000

2 Vertical Sterilizer Cap 15 T FFB 4.00 128,000 4,100,000,000

3 Sterilized Chute Below Vertical Sterilizer 4.00 - 115,000,000

4 Sterilized Fruit Bunch Inclinetd Conveyor 1.00 7,600 385,000,000

5 Instalasi Pemipaan di Sterilizer 1.00 150,000,000

6 Programer Sterilizer + Make Up Control System dia. 3" 1.00 140,000 2,000,000

7 Air Compressor 1.00 40,000,000

8 Blowdown Chamber & Exhaust Chamber 1.00 65,000,000

9 Condensate Pit 1.00 35,000,000

10 Condensate Pump Cap 35 m3 head 20 mtr 2.00 3,625 1,000,000

11 Trolley Bridge / Jembatan Lori 2.00 30,000,000

12 Sterillezer Catwalk 1.00 50,000,000

13 Sludge Oil Recovery Tank ( Pat - Pit ) 1.00 200,000,000

14 Sludge Pit Pump Cap 60 m3 head 25 mtr 2.00 6,055 1,000,000

SUB TOTAL 326,880 5,248,000,000

III. THRESHING STATION (STASIUN PENEBAH)

1 Thressing struktur 2.00 220,000,000

 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN MEKANIKAL PMKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA TOTAL HARGA

NO. DESCRIPTION Q T Y
(US $) (Rp)

2 Thressing Drum 2.00 12,070 580,000,000

3 Conveyor Under Thresser 2.00 3,160 70,000,000

4 Horizontal Inclined Empty Bunch conveyor 1.00 1,790 85,000,000

5 DistributingSecarper to machine press janjangan 1.00 2,420 80,000,000

6 Mesin Press Janjangan Kosong 2.00 88,600 3,000,000

7 Oil Tank 1.00 7,000,000

8 Vibro Separator Single Deck 1.00 9,000 1,000,000

9 EFP Liquor Pump Cap 30 m 3 / jam head 25 mtr 1.00 1,920 1,000,000

10 Struktur machine Press & Empty Bunch 1.00 70,000,000

11 Inclined Empty Bunch conveyor 1.00 3,125 390,000,000

12 Incinerator 1.00 750,000,000

SUB TOTAL 122,085 2,257,000,000

IV. PRESSING STATION (STASIUN PRESSAN)

1 Fruit elevator 1.00 3,122 98,000,000

2 Bottom Cross 1.00 2,533 60,000,000

3 Struktur Press 1.00 250,000,000

4 Distributing Fruit Conveyor 1.00 2,533 40,000,000

5 Digester c/w Screw Press Cap 15 ton 2.00 137,000 20,000,000

6 Overflow Cut 1.00 5,000,000

7 Crude Oil Gutter 1.00 10,000,000

SUB TOTAL 145,188 483,000,000

V. CLARIFICATION STATION (STASIUN KLARIFIKASI)

1 Sand Trap Tank Cap. 5 m3 1.00 15,000,000

2 Vibro Separator Double Deck 2.00 22,000 2,000,000

3 Struktur c/w Platform 1.00 21,000,000

4 Grut Oil Tank Cap. 15 m3 1.00 65,000,000

5 Grut Oil Pump Cap. 40 m3/jam head 30 mtr 2.00 4,150 1,000,000

6 Grut Sludge Pump Cap. 40 m3/jam head 30 mtr 2.00 4,150 1,000,000

7 Oil Buffer Tank Cap. 1 m3 1.00 3,000,000

8 Continuous Settling Tank Cap. 80 m3 1.00 4,337 400,000,000

9 Pure Oil Tank Cap. 25 m3 1.00 80,000,000

10 Sludge Oil Tank Cap. 25 m3 1.00 80,000,000

11 Oil Purifayer Pump Cap 25 head 20 mtr 2.00 3,685 1,000,000

12 Oil Vacuum Drier Cap. 12 T/jam Type HPUDS , SUS c/w Pump 1.00 22,255 2,500,000

13 Transfer Oil Pump Cap 60 m3 head 50 mtr 2.00 4,415 1,000,000

14 Sand Cyclone Pump Cap. 60 m3 head 25 mtr 2.00 5,184 1,000,000

 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN MEKANIKAL PMKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA TOTAL HARGA

NO. DESCRIPTION Q T Y
(US $) (Rp)

15 Desanding Cyclone Pre cleaner System 2.00 18,545 1,000,000

16 Sludge Distributing c/w Struktur 1.00 45,000,000

17 Sludge Sentrifugal 2.00 450,000,000

18 Sludge Drain Tank/ Reclaimed Cap. 2 m3 1.00 65,000,000

19 Sludge Drain Pump Cap. 40 m3/jam head 25 mtr 1.00 3,948 1,000,000

20 Reclaimed Pump Cap. 30 m 3 / jam head 30 mtr 2.00 3,885 1,000,000

21 Hot Water Tank Cap. 10 Ton 1.00 30,000,000

22 StrukturHot Water Tank 1.00 35,000,000

23 Hot Well Tank Cap. 2 m3 1.00 7,500,000

24 Hot well Pump Cap. 20 m3/jam head 25 mtr 2.00 1,979 1,000,000

25 Sludge Drain Fit Tank 1.00 60,000,000

26 Clarification Struktur Platform 1.00 85,000,000

27 Storage Tank Cap. 1000 T 2.00 1,800,000,000

28 Recycling storage Oil Pump cap. 50 m3/jam head 25 2.00 2,075 1,000,000

29 Oil Despatch Pump Cap.70 Ton/Jam head 30 mtr 2.00 5,638 1,000,000

30 Precleoner Pump Cap 35 m3 head 35 mtr 2.00 5,099 1,000,000

31 Rotary Brush Stainer 2.00 16,691 2,000,000

32 Vibro Separator Single Deck 1.00 9,000 1,000,000

33 Tangki Umpan Sludge Separator c/w Struktur 1.00 100,000,000

34 Sludge Separator 2.00 195,343 5,000,000

35 Sludge Fit Pump Cap 50 m3 /jam head 30 mtr di Klarifikasi 2.00 6,931 1,000,000

36 Sludge Fit Pump Cap 30 m3 head 25 mtr Ke Kolam Limba 2.00 3,873 1,000,000

37 Sirkulasit Pump Air Limba Cap 40 m3 Ke Kolam Limba 3.00 5,453 1,500,000

38 Portable Transfer Pump Air Limba Cap 20 m3 /jam heD 10 mtr 1.00 1,000 500,000

SUB TOTAL 349,636 3,370,000,000

VI. DEPERICARPING STATION

1 CBC dia.. 800 x 19000 2.00 9,450 295,000,000

2 Vertical Coulomn Depericarper Dia. 1200 x 1500 1.00 35,000,000

3 Nut Polishing drum Dia. 1200 x 6000 1.00 2,307 115,000,000

4 Air Lock Di Bawah Polising Drum dia. 400 1.00 961 6,000,000

5 Penumatic Fibre Transport Dia. 950 1.00 75,000,000

6 Fibre Cyclone dia. 2500 1.00 75,000,000

7 Air Lock Fibre Cyclone dia. 800 1.00 1,640 12,500,000

8 Fibre fan Cap. 52000 m3/jam 1.00 86,500,000

9 Struktur Fibre Cyclone 1.00 150,000,000

10 Shell Bin 1.00 50,000,000

11 Penumatic Dusch Transport Dia. 4" 1.00 15,000,000

 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN MEKANIKAL PMKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA TOTAL HARGA

NO. DESCRIPTION Q T Y
(US $) (Rp)

12 Dusch fan Cap. m3/jam 1.00 54,500,000

SUB TOTAL 14,358 915,000,000

VII. KERNEL RECOVERY PLANT

1 Nut Auger Conveyor Dia. 350 x 4500 1.00 930 13,000,000

2 Kolom Nut Transport 1.00 45,000,000

a Destoner 1.00 22,000,000

b Trasnsport Ducting For Destoner To Cylone 1.00 15,000,000

c Cyclone destoner 1.00 25,000,000

d Air Lock Dia 400 Cylone & Destoner 2.00 1,922 12,000,000

e Nut Transport Fan Cap. 20,000 m3/jam 1.00 78,500,000

3 Nut Grading drum 1.00 1,697 78,000,000

4 Nut silo + Platform cap. 60 m3 1.00 150,000,000

5 Struktur Ripple Mill 1.00 25,000,000

6 Emnim Vibrator Feeder c/w Permanent Magnet 3.00 1,500,000

7 Riple Mill Cap. 6 T/jam 3.00 15,154 3,000,000

8 Cracked Mixture Conveyor dia. 350 x 6500 mm 1.00 1,324 21,000,000

9 Cracked Mixture Elevator 1.00 1,790 70,000,000

10 Split Air Lock dia. 300 x 1200 1.00 961 6,000,000

11 LTDS 1 & 2 ( Kolom Vertikal Tingkat 1 & 2 ) 2.00 50,000,000

12 Ducting Transfort LTDS 1 & 2 ( Tingkat 1 & 2 ) 2.00 48,000,000

13 Cylone Cangkang LTDS 1 & 2 ( tingkat 1 & 2) 2.00 50,000,000

14 Air Lock Cylone Dia 400 ( tingkat 1 & 2 ) 4.00 3,844 24,000,000

15 Ducting Isap ( Tingkat 1 ) 2.00 36,000,000

16 Struktur LTDS 1 & 2 1.00 15,000,000

17 Fan LTDS cap. 20000 m3/jam 2.00 85,000,000

18 Kernel Grading drum 1.00 945 19,000,000

19 Kernel Grading conveyor 1.00 930 19,000,000

20 Claybath Tank + Platform 1.00 2,656 30,000,000

21 Vibrating Screen For Claybath 1.00 30,000,000

22 Claybath Pump Cap.35 m3/jam head 15 mtr 2.00 5,292 1,000,000

23 Wet Kernel Conveyor dia. 300 x 7000 1.00 1,324 20,000,000

24 Wet Shell Conveyor dia.300 x 7000 2.00 2,648 20,000,000

25 Shell Elevator 1.00 1,790 98,000,000

26 Kernel Elevator 1.00 1,790 98,000,000

27 Kernel Distributing Conveyor Dia. 300 x 15000 + Platform 1.00 1,324 38,000,000

28 Kernel Silo cap. 45 m3 2.00 340,000,000

29 Kernel silo Fan cap. 20000 m3/jam 3.00 117,000,000

 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN MEKANIKAL PMKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA TOTAL HARGA

NO. DESCRIPTION Q T Y
(US $) (Rp)

30 Finned Heating Coils 6.00 16,710 6,000,000

31 Dried Kernel Conveyor dia. 300 x 8000 mm 1.00 1,324 27,000,000

32 Ducting Kernel Transport 1.00 21,000,000

33 Kernel Cylone 1.00 7,500,000

34 Kernel Transport Fan cap. 7 000 m3/jam 1.00 54,500,000

35 Dried Kernel Distributing Conveyor dia. 300 x 12000 1.00 1,324 35,000,000

36 Kernel storage Bin Cap. 450 T 1.00 550,000,000

37 Shell Conveyor NO 1 dia 350 x 9300 mm 1.00 1,324 45,000,000

38 Sheel Distributing Conveyor no 2 dia. 300 x 18000 1.00 1,324 98,000,000

39 Sheel storage Bin Cap. 350 T 1.00 450,000,000

40 Struktur Platform/ catwalk Sta. Kernel Recovery 1.00 110,000,000

SUB TOTAL 68,327 3,107,000,000

VIII. BOILER STATION

1 Boiler Unit Cap. 22 T/jam 1.00 778,000

2 Fibre & Shell Conveyor dia 750 x 20000 mm 1.00 2,420 65,000,000

3 Distributing Fuel Scrapper Conveyor 750 x 22000 mm 1.00 3,122 120,000,000

4 Recycle Fuel Scraper conveyor 1.00 2,420 130,000,000

5 Recycle duhcs colektor conveyor boiler no 1 dia 300 x 6000 1.00 930 15,000,000

6 Recycle duhcs colektor conveyor boiler no 2 dia 300 x 8000 1.00 930 17,500,000

7 Boiler Feed Tank cap. 90 m3 SS 1.00 250,000,000

8 Boiler Platform 1.00 125,000,000

9 Thermal Deaerator Tank 1.00 100,000,000

10 Instalasi Pemipaan Dearator 1.00 150,000,000

12 Daerator Pump Cap. 35 m3/ jam head 40 mtr 2.00 2,723 1,000,000

13 Sruktur Dearator 1.00 35,000,000

SUB TOTAL 790,545 1,008,500,000

IX. POWER STATION

1 BPV Dia. 1500 x 7500 + Izin-Izin 1.00 365,000,000

2 BPV Platform 1.00 7,500,000

3 Daily Fuel Tank Cap. 1,5 m3 1.00 5,000,000

4 Engine Generator 500 kva 1.00 75,000 5,000,000

5 Fuel Storage Tank Cap. 30 m3 1.00 30,000,000

6 Diesel storage Pump Cap 25 m 3 /jam head 10 mtr 1.00 1,073 500,000

7 Blow Off Up Turbine 1.00 15,000,000

8 Turbine Alternator 1000 Kw ( Dresser - Rand ) 1.00 175,000 5,000,000

9 Steam Separator 1.00 80,000,000

 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN MEKANIKAL PMKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA TOTAL HARGA

NO. DESCRIPTION Q T Y
(US $) (Rp)

SUB TOTAL 251,073 513,000,000

X. INSTALASI PEMIPAAN

1 Instalasi Pemipaan Steam 1.00 550,000,000

2 Instalasi Pemipaan Air 1.00 350,000,000

3 Instalasi Pemipaan Minyak / Sludge 1.00 650,000,000

SUB TOTAL - 1,550,000,000

XI. WATERTREATMENT PLANT

- External Watertreatment

1 Raw Water Intake Pump @ Cap. 100 m3/jam head 75 mtr 2.00 5,504 1,000,000

2 Waduk Pump @ Cap. 100 m3/jam head 50 mtr 2.00 3,884 1,000,000

3 Pemipaan dari Water Intake ke Waduk +/- 500 m 1.00 150,000,000

4 Water Tower Tank Cap. 90 m3 1.00 150,000,000

5 Struktur + Platform Water Tower 1.00 170,000,000

6 Water Clarifier Tank @ 100 m3 1.00 250,000,000

7 Cler Water tank 1.00 100,000,000

8 Pressure Sand Filter 2.00 210,000,000

9 Sand Filter Pump Cap. 60 m3/jam head 40 mtr 2.00 2,820 1,000,000

10 Chemikal Dosing Pump c/w Mixer & Tank 6.00 180,000,000

- Internal Watertreatment

1 Cation Exchanger c/w Pump 2 unit 1.00 220,000,000

2 Degassifier 1.00 115,000,000

3 Anion Exchanger c/w Pump 2 unit 1.00 420,000,000

SUB TOTAL 12,208 1,968,000,000

XII. SPECIAL REQUITMENT

1 Painting Works 1.00 100,000,000

2 Biaya comisioning, Fuel Oil, dll 1.00 75,000,000

3 Pengadaan Alat Berat Ckopel 2.00 311,000

SUB TOTAL 311,000 175,000,000

XIII. FIRE FIGHTING EQUIPMENT

1 Piping Line Pllars & Apportunance 1.00 100,000,000

2 Fire Fighting Pump Cap 50 m3/ jam head 60 mtr 1.00 1,633 1,000,000

SUB TOTAL 1,633 101,000,000

 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN MEKANIKAL PMKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA TOTAL HARGA

NO. DESCRIPTION Q T Y
(US $) (Rp)

XIV. INSTALASI LISTRIK

1 Instalasi Listrik 1.00 2,500,000,000

SUB TOTAL - 2,500,000,000

GRAND TOTAL : 2,450,733 26,572,500,000

US $ Rupiah
 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN SIPIL PKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA SAT TOTAL HARGA

NO UNIT VOLUME
( Rp ) ( Rp )

A. PEKERJAAN PERSIAPAN

1 Barak Karyawan dan Direksi Keet ls -- -- 150,000,000

2 Pengadaan Listrik ls -- -- 50,000,000

3 Pengadaan Air ls -- -- 15,000,000

4 Depnakaer & Keamanan ls -- -- 50,000,000

5 Transport Tenaga Kerja ls -- -- 50,000,000

6 Cut End Fill ls -- -- 1,500,000,000

1,815,000,000

B. PEKERJAAN SIPIL

Tanah
1 Pebuatan Jalan Ke Lokasi mtr 250 2,350,000 587,500,000

- -
Bangunan Pabrik & Kantor - -
1 Pondasi Bangunan - -
a. Pondasi Type 1 & 1A unit 33 1,500,000 49,500,000

b. Pondasi Type 1B & 1C unit 13 1,750,000 22,750,000

c. Pondasi Type 2 unit 26 1,850,000 48,100,000

d. Pondasi Type 2A unit 4 2,000,000 8,000,000

2 Sloof Bangunan - -
a. Sloof Uk. 250 x 350 m' 258 200,000 51,600,000

b. Sloof Uk. 350 x 400 m' 178 300,000 53,400,000

3 Lantai Bangunan - -
b. T = 30 cm + BRC 2 Lapis m2 210 425,000 89,250,000

c. T = 15 cm + BRC 1 Lapis m2 3,600 225,000 810,000,000

d. Pemasangan Keramik Lantai m2 360 150,000 54,000,000

e Pemasangan Keramik Dinding m2 120 150,000 18,000,000

4 Jalan Areal Pabrik - -

- T = 20 cm + BRC 2 Lapis m2 3,000 250,000 750,000,000

5 Parit Keliling Pabrik - -

1 Parit Type - 1A - -
a. Pembuatan Parit m' 750 275,000 206,250,000
 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN SIPIL PKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA SAT TOTAL HARGA

NO UNIT VOLUME
( Rp ) ( Rp )
b. Kolom + Balok unit 180 75,000 13,500,000

2 Parit Type - 1B - -
a. Pembuatan Parit m' 46 500,000 23,000,000

b. Kolom + Balok unit 8 200,000 1,600,000

3 Pemb. Jembatan + Riol Dia. 60 cm m' 12 750,000 9,000,000

6 Pagar Areal Pabrik - -

a. Pagar Type- 8 - -
1. Pekerjaan Pondasi unit 20 750,000 15,000,000

2. Pekerjaan Sloof Pagar m' 85 120,000 10,200,000

3. Pekerjaan Lain - Lain lot 1 10,000,000 10,000,000

b. Pagar Type- 2 m' 700 400,000 280,000,000

c. Pondasi Pintu Pagar - -

a. Pekerjaan Sipil m' 94 500,000 47,000,000

b. Pekerjaan Jalur Rail Pintu lot 1 15,000,000 15,000,000

d. Pagar Batu Bata m' 100 550,000 55,000,000

7 Bangunan Pos Jaga - -

1 Bangunan Pos Jaga I unit 1 10,000,000 10,000,000

2 Bangunan Pos Jaga II unit 1 25,000,000 25,000,000

8 Bangunan Kantor Utama unit 1 650,000,000 650,000,000

9 Tempat Parkir - -
-- Shelter Roda Empat - -
a. Pondasi Bangunan unit 4 1,500,000 6,000,000

b. T = 15 cm + BRC 1 Lapis m2 108 200,000 21,600,000

10 Timbangan - -
a. Rumah Timbangan unit 1 35,000,000 35,000,000

b. Jembatan Timbang unit 2 25,000,000 50,000,000

11 Loading Shed - -
1 Pondasi Bangunan unit 4 2,375,000 9,500,000

2 Sloof Bangunan m' 48 100,000 4,800,000

3 T = 15 cm + BRC 2 Lapis m2 108 200,000 21,600,000

12 Gudang Material - -
1 Pondasi Bangunan - -
a. Pondasi Type P-1 unit 20 1,750,000 35,000,000

b. Pondasi Type P-2 unit 6 1,250,000 7,500,000

c. Pondasi Type P-3 unit 3 1,250,000 3,750,000

 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN SIPIL PKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA SAT TOTAL HARGA

NO UNIT VOLUME
( Rp ) ( Rp )
2 Sloof Bangunan m' 162 100,000 16,200,000

3 T = 15 cm + BRC 2 Lapis m2 504 200,000 100,800,000

4 T= 10 cm + BRC 1 Lapis m2 160 125,000 20,000,000

5 Pek. Tiang gapit + Ring Balk m' 200 112,500 22,500,000

13 Pondasi Tangki Timbun Cap. 1000 T unit 2 200,000,000 400,000,000

14 Pump House - -
a. Pump House Despatch Oil unit 1 20,000,000 20,000,000

b. Pump House Watertreatment Plan unit 1 20,000,000 20,000,000

15 Watertreatment Plant - -
a. Pondasi Water Tower unit 1 65,000,000 65,000,000

b. Pondasi Clarifier Tank unit 1 35,000,000 35,000,000

c. Pondasi Sand Filter unit 1 10,000,000 10,000,000

d. Pondasi Clarifier Water tank unit 1 15,000,000 15,000,000

e. Parit & Lantai WTP - -

a. Parit WTP m' 80 100,000 8,000,000

b. Lantai WTP m2 300 100,000 30,000,000

16 Tangki Solar unit 1 15,000,000 15,000,000

18 Pondasi IEBC & HEBC - -

A. Pondasi IEBC - -
1 Pondasi Type W1 unit 2 1,000,000 2,000,000

2 Pondasi Type W2 unit 1 1,500,000 1,500,000

3 Pondasi Type W4 unit 2 1,500,000 3,000,000

4 Pondasi Type W5 unit 3 1,000,000 3,000,000

5 Pondasi Type W6 unit 1 1,500,000 1,500,000

B. Pondasi HEBC unit 5 1,000,000 5,000,000

C. Pondasi Press Janjangan Kosong lot 1

19 Pondasi Incinerator - -
- Pondasi Incinerator unit 1 250,000,000 250,000,000

20 Sludge Collection Pit - -

a. Pondasi sludge Pit unit 1 5,000,000 5,000,000

b. Struktur Baja Sludge Pit unit 1 10,000,000 10,000,000

21 Condensate Pit - -
a. Pondasi Condensate Pit unit 1 10,000,000 10,000,000

b. Parit Condensate Pit m' 25 600,000 15,000,000

c. Struktur Baja Condensate Pit lot 1 5,000,000 5,000,000

 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN SIPIL PKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA SAT TOTAL HARGA

NO UNIT VOLUME
( Rp ) ( Rp )
22 Sludge Drain Tank / Pat Pit - -
a. Sludge Drain Tank / Pat Pit m2 120 200,000 24,000,000

b. Pondasi Pat Pit m2 30 200,000 6,000,000

23 Pondasi Blow Down / Pondasi Blow Off unit 1 6,000,000 6,000,000

24 Pondasi Support Pipa unit 30 500,000 15,000,000

25 Pekerjaan Loading Ramp - -

a. Retaining Wall lot 1 750,000,000 750,000,000

b. Pengaku Atas + Bawah - -

1. Pengaku Bawah / Tengah unit 18 1,000,000 18,000,000

2. Pengaku Atas m' 166 1,200,000 199,200,000

3. Sloof 250 x 200 m' 160 165,000 26,400,000

c. Lantai Miring m2 784 300,000 235,200,000

d. Lantai Apron Loading Ramp m2 1,540 375,000 577,500,000

e Pondasi Bangunan Loading Ramp - -

a. Pondasi Bangunan unit 8 1,500,000 12,000,000

b. Sloof Bangunan m' 72 150,000 10,800,000

26 Pekerjaan Bangunan Pabrik - -

a. Stru. Baja Bang. Rebusan/Steri. lot 1 250,000,000 250,000,000

b. Stru. Baja Bang. Load. Ramp lot 1 900,000,000 900,000,000

c. Stru. Baja Bang. Main Process. lot 1 3,000,000,000 3,000,000,000

d. Stru. Baja Bang. Oil loading shed. lot 1 175,000,000 175,000,000

e Bangunan Gudang lot 1 425,000,000 425,000,000

f. Bangunan Rumah Timbangan lot 1 135,000,000 135,000,000

g. Bangunan Penutup Loading Ramp lot 1 175,000,000 175,000,000

h Bangunan Shelter Roda 2 lot 1 25,000,000 25,000,000

i Bangunan Shelter Roda 4 lot 1 25,000,000 25,000,000

27 Pondasi Mesin-Mesin Dalam Pabrik - -

A. Areal Rebusan - -
1 Pondasi Rebusan lot 1 100,000,000 100,000,000

B. Areal Processing - -
1 Pondasi Tressher Drum lot 1 20,000,000 20,000,000

2 Pondasi Fruit Elevator unit 1 2,000,000 2,000,000

3 Pondasi Crude Oil Tank unit 1 1,750,000 1,750,000

4 Pondasi Screw Press/ Pressing - -

1. Pondasi Pressing unit 8 2,500,000 20,000,000
 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN SIPIL PKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA SAT TOTAL HARGA

NO UNIT VOLUME
( Rp ) ( Rp )
2. Sloof Uk. 250 x 350 m' 40 180,000 7,200,000

5 Pondasi Sand Trap Tank unit 1 2,000,000 2,000,000

6 Pondasi Vibrating lot 1 4,000,000 4,000,000

C. Areal Recovery - -
1 Pondasi Nut Silo lot 1 6,000,000 6,000,000

2 Pondasi CM Elevator unit 1 1,350,000 1,350,000

3 Pondasi LTDS 1 & 2 unit 1 5,000,000 5,000,000

4 Pondasi Clay Bath unit 1 4,350,000 4,350,000

5 Pondasi Kernel Elevator unit 1 1,250,000 1,250,000

6 Pondasi Wet Shell Elevator lot 1 1,250,000 1,250,000

7 Pondasi Kernel Silo unit 2 3,000,000 6,000,000

8 Pondasi Fan unit 5 1,000,000 5,000,000

D. Areal CBC, Polishing Drum & Depericarper - -

1 Pondasi CBC Type - 2 unit 2 1,500,000 3,000,000

2 Pondasi Polishing Drum unit 2 1,500,000 3,000,000

3 Depericarper unit 1 1,500,000 1,500,000

4 Pondasi Motor/Polishing Drum unit 1 1,500,000 1,500,000

E. Areal Klarifikasi - -
a. Pondasi CST unit 1 15,000,000 15,000,000

b. Pondasi Sludge Tank & Oil Tank unit 1 10,000,000 10,000,000

c. Pondasi Buffer Tank unit 1 5,000,000 5,000,000

d. Pondasi Sludge Sentrifugal unit 2 1,000,000 2,000,000

Pondasi Sludge Separator unit 2 1,000,000 2,000,000

F. Areal Boiler - -
a. Pondasi Utama lot 1 200,000,000 200,000,000

b. Pondasi Kedua lot 1 2,500,000 2,500,000

c. Pondasi FD Fan unit 1 2,250,000 2,250,000

d. Pondasi Blower lot 2 750,000 1,500,000

e. Pondasi ID Fan lot 1 10,000,000 10,000,000

f. Blow Down Pit lot 1 1,500,000 1,500,000

g. Pondasi Chimney lot 1 25,000,000 25,000,000

G. Areal Boiler Watertreatment - -

1 Pondasi Watertreatment lot 1 25,000,000 25,000,000

2 Pondasi Boiler Fit Tank lot 1 40,000,000 40,000,000

H. Pondasi Struktur Cyclone - -

 RINCIAN ANGGARAN BIAYA PT. INDOTECK NOTAMA
PEKERJAAN SIPIL PKS KAP. 30 / 45 TON BS/JAM
TYPE VERTICAL

HARGA SAT TOTAL HARGA

NO UNIT VOLUME
( Rp ) ( Rp )
1 Pondasi Stryuktur Cyclone unit 7 1,500,000 10,500,000

2 Sloof Uk. 250 x 350 m' 50 200,000 10,000,000

I. Pondasi Pompa - Pompa unit 40 400,000 16,000,000

28 Cansteen m' 505 100,000 50,500,000

29 Areal Power House - -

1 Pondasi Turbine unit 1 6,000,000 6,000,000

2 Pondasi Genset unit 1 5,625,000 5,625,000

3 Pondasi BPV unit 3 2,000,000 6,000,000

4 Pondasi Panel Cor m' 7.5 1,000,000 7,500,000

5 Pemas. Dinding 1/2 Batu lot 1 10,600,000 10,600,000

30 Parit / Drainase Di Dalam Pabrik lot 1 15,000,000 15,000,000

31 Pembuatan Kolam Limba 20 x 80 x 5 mtr unit 7 176,000,000 1,232,000,000

32 Pembuatan Kolam waduk 50 x 100 x 5 mtr unit 1 550,000,000 550,000,000

33 Bangunan Perumahan G2 Staf unit 2 175,000,000 350,000,000

34 Bangunan Perumahan G2 Mandor unit 2 100,000,000 200,000,000

35 Bangunan Perumahan Kepala Pabrik unit 1 200,000,000 200,000,000

36 Bangunan Perumahan Karyawan Lajang unit 2 85,000,000 170,000,000

37 Bangunan Perumahan Karyawan unit 20 85,000,000 1,700,000,000

Kendaraan - -
38 Pengadaan Transportasi Roda 2 unit 6 18,000,000 108,000,000

39 Pengadaan Transportasi Toyota invova/Fortune unit 2 450,000,000 900,000,000

Peralatan & Perlengkapan Workshop - -

40 Pengadaan Mesin Bubut unit 1 198,000,000 198,000,000

41 Pengadaan Mesin Scrap unit 1 174,000,000 174,000,000

42 Pengadaan Mesin Bor unit 1 10,000,000 10,000,000

43 Pengadaan Trapo Las unit 4 7,500,000 30,000,000

Alat-alat Laboratorium - -
44 Pengadaan Alat Alat Laboratorium lot 1 275,000,000 275,000,000

- -
Sub Total B : 18,958,625,000
Total A + B : Rp 20,773,625,000
 REKAPITULASI HARGA PT. INDOTECK NOTAMA
PEKERJAAN MEKANIKAL & SIPIL PMKS KAP 30 / 45 TON TBS/JAM
TYPE VERTICAL

HARGA TOTAL HARGA

NO. DESCRIPTION Q T Y
(US $) (Rp)

* PEKERJAAN PERSIAPAN LOT - 385,000,000

I. FRUIT RECEPTION STATION LOT 57,800 2,992,000,000

II. STERILIZER STATION (STASIUN REBUSAN) LOT 326,880 5,248,000,000

III. THRESHING STATION (STASIUN PENEBAH) LOT 122,085 2,257,000,000

IV. PRESSING STATION (STASIUN PRESSAN) LOT 145,188 483,000,000

V. CLARIFICATION STATION (STASIUN KLARIFIKAS LOT 349,636 3,370,000,000

VI. DEPERICARPING STATION LOT 14,358 915,000,000

VII. KERNEL RECOVERY PLANT LOT 68,327 3,107,000,000

VIII. BOILER STATION LOT 790,545 1,008,500,000

IX. POWER STATION LOT 251,073 513,000,000

X. INSTALASI PEMIPAAN LOT - 1,550,000,000

XI. WATERTREATMENT PLANT LOT 12,208 1,968,000,000

XII. SPECIAL REQUITMENT LOT 311,000 175,000,000

XIII. FIRE FIGHTING EQUIPMENT LOT 1,633 101,000,000

XIV. INSTALASI LISTRIK LOT - 2,500,000,000

XV. PERKERJAAN CIPIL A + B LOT 20,773,625,000

$ 2,450,733 Rp 47,346,125,000

Rp 13,500 Rp 33,084,895,500
Rp 80,431,020,500