RENCAN

Project Title : CONSULTANT DESIGN FOR BAGENDANG PLANT - PT. SMART Tbk. (PERSERO)
Location : Bagendang, Mentaya Hilir Utara, Kotawaringin Timur, Central Borneo
Date : 2023
Package : Tank Farm

NO DESCRIPTION

F Tank Farm 5000 MT (4 Unit)

A Shell Plate Arrangement

1 Shell # 1 Plate 16 mm thk ASTM A 36

2 Shell # 2 Plate 14 mm thk ASTM A 36

3 Shell # 3 Plate 12 mm thk ASTM A 36

4 Shell # 4 Plate 12 mm thk ASTM A 36

5 Shell # 5 Plate 10 mm thk ASTM A 36

6 Shell # 6 Plate 9 mm thk ASTM A 36

7 Shell # 7 Plate 8 mm thk ASTM A 36

8 Shell # 8 Plate 6 mm thk ASTM A 36

9 Shell # 9 Plate 6 mm thk ASTM A 36

10 Shell # 10 Plate 6 mm thk ASTM A 36

11 Shell # 11 Plate 6 mm thk ASTM A 36

12 Stiffner Plate for rafter 6 mm thk ASTM A 36

B Bottom Plate Arrangement

1 Annular Bottom Plate B10 10 mm thk ASTM A 36

2 Bottom Plate B1 10 mm thk ASTM A 36

3 Bottom Plate B2 10 mm thk ASTM A 36

4 Bottom Plate B3 10 mm thk ASTM A 36

5 Bottom Plate B4 10 mm thk ASTM A 36

6 Bottom Plate B5 10 mm thk ASTM A 36

 7 Bottom Plate B6 10 mm thk ASTM A 36

8 Bottom Plate B7 10 mm thk ASTM A 36

9 Bottom Plate B8 10 mm thk ASTM A 36

10 Bottom Plate B9 10 mm thk ASTM A 36

11 Backing Strip t = 6mm

12 Sump plate 10 mm thk ASTM A 36

C Roof Plate Arrangement

1 Roof Plate R1 5 mm thk ASTM A 36

2 Roof Plate R2 5 mm thk ASTM A 36

3 Roof Plate R3 5 mm thk ASTM A 36

4 Roof Plate R4 5 mm thk ASTM A 36

5 Roof Plate R5 5 mm thk ASTM A 36

6 Roof Plate R6 5 mm thk ASTM A 36

7 Roof Plate R7 5 mm thk ASTM A 36

8 Roof Plate R8 5 mm thk ASTM A 36

9 Roof Plate R9 5 mm thk ASTM A 36

10 Roof Plate R10 5 mm thk ASTM A 36

C1 Gusset Plate

1 Gusset Plate thk 9 mm ASTM A 36

C2 Besi Profil

1 UNP 150x75x6.5

2 UNP 125x65x6

3 L 75x75x6

4 L 60x60x6

C3 Gutter

1 L 50x50x5

2 Plate Galvanized 3 thk

3 PVC Pipe Ø 4"

4 Elbow PVC
 5 Base Plat 4 mm

6 Plat strip 4 mm

C4 Centre Frame

1 Cover Plate thk 6 mm Dia 1070mm

2 Ring Plate thk 12 mm Dia 1200 mm With Centre Hole Dia 300 (2 Pcs)

3 UNP Rolling 125x65x6 mm

4 MS.Plat 8 mm thk 75mm x 600 mm (8 Pcs)

5 MS.Plat 8 mm thk 50mm x 584 mm (24 Pcs)

6 MS.Plat 8 mm thk Stiffner (56 Pcs)

7 L 75x75x6 mm

C5 Air Vent

1 Round Bar Dia 6 mm-10 mm

2 Cover Plate thk 8 mm ID 270 mm & OD 330 mm

3 Pipe Dia 10" SCH 40 ASTM A53 Gr.B Seamless

4 Long Elbow 90o SCH 40 Dia 8"

5 Plat Dia 450 mm thk 6 mm With Centre Hole Dia 300 mm (1 Pcs)

6 MS.Plat 8 mm thk Stiffner (4 Pcs)

7 Ø10" (Mesh 10 mm)

8 Bolt & Nuts M20

D Shell Manhole

1 Reinforce Plate 16 mm thk

2 Cover Manhole 19 mm thk

3 Shell Manhole neck 16 mm thk

4 Flange Ø 960 mm 19 thk

5 Gasket Ø 960 mm

6 Bolt & nut. M20x155 A193 GR.BE

7 Handle RB Ø 16 ASTM A283

8 Klem Penjepit

9 Round Bar Ø16

 10 Turn Buckle 5/8 inch

11 Pipe CS Ø1 1/2 inch

E Roof Manhole

1 Reinforce Plate 6 mm thk

2 Cover Manhole 6 mm thk c/w Ø 19 MS. Bolt & Nut

3 Roof Manhole neck 6 mm thk

4 Handle RB Ø 16 ASTM A283

F Level Transmitter

1 Reinforce Plate 6 mm thk

2 SORF Flange 10" 150#

4 Neck Plate 16 mm

5 Studd Bolt Ø 25 M22x100 mm

G Staircase & Railling

1 Chequered Plate 6 mm thk (Middle & Top)

2 Chequered Plate 6 mm thk (Step)

3 Pad Plate 150 mm x 150 mm

4 Support Step Plate

5 Support Plate

6 Pad Plate 165 mm x 80 mm

7 Pad Plate 359 mm x 81 mm

8 Pad Plate 375 mm x 375 mm (thk 8 mm)

9 Round Bar Ø 19 mm ASTM A283 (RB)

10 Handrail Pipe Ø 1 1/4" thk 2.6 mm ASTM A53

11 Handrail Pipe Ø 1" 2.6 mm thk ASTM A53

12 Support L 65x65x6 mm thk

H Connecting catwalk (optional disesuaikan dengan jarak antara tanki)

 1 Chequered Plate 6 mm thk

2 UNP 150x75x7.5

3 L 50x50x5

4 Handrail Pipe Ø 1 1/4" thk 2.6 mm ASTM A53

5 Handrail Pipe Ø 1" 2.6 mm thk ASTM A53

6 Pengecatan

I Oil Inlet / Outlet and Drain Nozzle

I1 Oil Drain

1 Slip On Flange Dia 3" ANSI #150

2 Pipe Dia 3" SCH 40 ASTM A53 Gr.B Seamless

3 Elbow 90o SCH 40 Dia 3"

4 Support Pipe L 65x65x6

5 U Bolt for Pipe Dia 3"

6 Plate 16 thk.

7 Plate 10 thk.

I2 Oil Outlet

1 Slip On Flange Dia 8" ANSI #150

2 Pipe Dia 8" SCH 40 ASTM A53 Gr.B Seamless

3 Elbow 90o SCH 40 Dia 8"

4 Support Pipe L 65x65x6

5 U Bolt for Pipe Dia 8"

6 Plate 16 thk.

7 Plate 10 thk.

I3 Oil Inlet

1 Slip On Flange Dia 6" ANSI #150

2 Pipe Dia 6" SCH 40 ASTM A53 Gr.B Seamless

3 Plate MS 16 thk.
J Sounding Pipe

1 Pad Plate thk 8 mm

2 L 50x50x5 mm

3 Sounding Table

4 Pipe Dia 6" SCH 40 ASTM A53 Gr.B Seamless

K L Ring Bawah

1 L.100x100x5 mm

L Painting

1 Sand Blasting SA 2,5 inside/outside

Exterior (Primer Coat 2 layer (2x125 mic) Jotamastic 70,Top Coat 1 layer (1x50 mic)
2
Hardtop XP) RAL 7047

M Testing

1 Hydrotest

2 Penetran Test

3 Vacuum Test at Bottom Plate

N Steam Coil

1 Horizontal Steam Pipe Stainless Steel Ø 2 1/2" SCH 10 Seamless (N1 dan N2)

2 Welded Neck Flange Ansi Class 150

3 U Bolt M5

4 Steam Support L.65.65.6

5 Base Plate, t= 8 mm

6 Stainless Steel Base Plate Support 5 mm Thk

7 Long Elbow 90° Ø 2 1/2"

O Leveling Indicator

1 Indikator Guide CNP.125.50.20.2,3

2 Plate, t= 6 mm
 3 Bolt Ø 10 B/N

4 Ø 65X12 THK.MS.PULLEY

5 Sling Stainless Steel Ø 4mm

6 Ball Float Stainless Steel

7 Indikator

8 Engsel

9 Bearing

10 MS pipe dia. 1/2 inch x 50 mm

P Temperature Gauge & Thermowell

1 Temperature Transmitter PT-100

2 NPT Connection 3/4"

3 Plat t = 8 mm 100 x 100

4 Stiffener t = 6mm

5 Plat 6mm

6 Thermowell 3" Flange Connection and 6" Temperature Indicator

Q Temperature Transmitter

1 Temperature Transmitter

2 Flange Ø 10"

3 Studd Bolt for Flange

R Level Switch

1 Floating Level Switch

2 Flange Ø 3"

3 Studd Bolt for Flange

S Agitator

1 Install agitator

2 SS Wire Rop 9 mm
 3 Reinforcement plate 16 mm

4 Plate 16 mm

T Calibration
 RENCANA ANGGARAN BIAYA

UNIT PRICE TOTAL UNIT PRICE

UNIT VOLUME MATERIAL WAGES MATERIAL
(Rp.) (Rp.) (Rp.)

4.00

Kg 60,640.08 Rp 27,314 Rp 7,600 Rp 1,656,323,198

Kg 53,060.07 Rp 27,314 Rp 7,600 Rp 1,449,282,798

Kg 45,480.06 Rp 27,314 Rp 7,600 Rp 1,242,242,398

Kg 45,480.06 Rp 27,314 Rp 7,600 Rp 1,242,242,398

Kg 37,900.05 Rp 27,314 Rp 7,600 Rp 1,035,201,998

Kg 34,110.05 Rp 27,314 Rp 7,600 Rp 931,681,799

Kg 30,320.04 Rp 27,314 Rp 7,600 Rp 828,161,599

Kg 30,320.04 Rp 27,314 Rp 7,600 Rp 828,161,599

Kg 22,740.03 Rp 27,314 Rp 7,600 Rp 621,121,199

Kg 22,740.03 Rp 27,314 Rp 7,600 Rp 621,121,199

Kg 22,740.03 Rp 27,314 Rp 7,600 Rp 621,121,199

Kg 7,235.46 Rp 27,314 Rp 7,600 Rp 197,629,472

Kg 31,210.34 Rp 27,314 Rp 7,600 Rp 852,479,336

Kg 6,592.52 Rp 27,314 Rp 7,600 Rp 180,068,034

Kg 27,128.44 Rp 27,314 Rp 7,600 Rp 740,986,247

Kg 12,292.74 Rp 27,314 Rp 7,600 Rp 335,763,870

Kg 4,031.42 Rp 27,314 Rp 7,600 Rp 110,114,072

Kg 8,474.66 Rp 27,314 Rp 7,600 Rp 231,476,791

Kg 5,241.19 Rp 27,314 Rp 7,600 Rp 143,157,753

Kg 2,648.13 Rp 27,314 Rp 7,600 Rp 72,331,134

Kg 3,691.97 Rp 27,314 Rp 7,600 Rp 100,842,552

Kg 1,427.95 Rp 27,314 Rp 7,600 Rp 39,002,979

Kg 340.34 Rp 27,314 Rp 7,600 Rp 9,295,958

Kg 601.09 Rp 27,314 Rp 7,600 Rp 16,418,092

Kg 30,520.80 Rp 27,314 Rp 7,600 Rp 833,645,131

Kg 3,267.80 Rp 27,314 Rp 7,600 Rp 89,256,635

Kg 5,652.00 Rp 27,314 Rp 7,600 Rp 154,378,728

Kg 2,390.80 Rp 27,314 Rp 7,600 Rp 65,302,202

Kg 1,284.89 Rp 27,314 Rp 7,600 Rp 35,095,431

Kg 4,057.51 Rp 27,314 Rp 7,600 Rp 110,826,774

Kg 903.06 Rp 27,314 Rp 7,600 Rp 24,666,290

Kg 1,709.42 Rp 27,314 Rp 7,600 Rp 46,690,989

Kg 2,299.11 Rp 27,314 Rp 7,600 Rp 62,797,836

Kg 714.04 Rp 27,314 Rp 7,600 Rp 19,503,179

Kg 16,995.34 Rp 27,314 Rp 7,600 Rp 464,210,660

Kg 4,701.49 Rp 27,314 Rp 7,600 Rp 128,416,571

Kg 34,536.30 Rp 27,314 Rp 7,600 Rp 943,324,564

Kg 9,431.96 Rp 27,314 Rp 7,600 Rp 257,624,566

Kg 4,806.01 Rp 27,314 Rp 7,600 Rp 131,271,448

Kg 1,322.05 Rp 27,314 Rp 7,600 Rp 36,110,413

kg 4,448.58 Rp 27,314 Rp 7,600 Rp 121,508,448

m' 160.00 Rp 243,333 68,200 Rp 38,933,333

pcs 8.00 Rp 215,000 43,000 Rp 1,720,000

kg 7.03 Rp 27,314 Rp 7,600 Rp 192,116

kg 12.74 Rp 27,314 Rp 7,600 Rp 347,867

Kg 169.32 Rp 27,314 Rp 7,600 Rp 4,624,911

Kg 851.87 Rp 27,314 Rp 7,600 Rp 23,267,962

Kg 201.96 Rp 27,314 Rp 7,600 Rp 5,516,467

Kg 91.64 Rp 27,314 Rp 7,600 Rp 2,502,994

Kg 176.04 Rp 27,314 Rp 7,600 Rp 4,808,383

Kg 39.56 Rp 27,314 Rp 7,600 Rp 1,080,542

Kg 166.20 Rp 27,314 Rp 7,600 Rp 4,539,561

m' 8.00 Rp 10,833 2,167 Rp 86,664

Kg 21.47 Rp 27,314 Rp 7,600 Rp 586,547

m' 1.40 Rp 1,516,667 Rp 7,600 Rp 2,123,333

Pcs 8.00 Rp 865,000 Rp 7,600 Rp 6,920,000

Kg 28.63 Rp 27,314 Rp 7,600 Rp 782,062

Kg 2.83 Rp 27,314 Rp 7,600 Rp 77,189

Pcs 4.00 Rp 27,314 Rp 7,600 Rp 109,256

Pcs 16.00 Rp 3,250 Rp 406 Rp 52,000

Kg 984.70 Rp 27,314 Rp 7,600 Rp 26,896,205

Kg 431.61 Rp 27,314 Rp 7,600 Rp 11,789,101

Kg 346.28 Rp 27,314 Rp 7,600 Rp 9,458,168

Kg 644.54 Rp 27,314 Rp 7,600 Rp 17,605,057

Pcs 4.00 Rp 596,000 Rp 119,200 Rp 2,384,000

Pcs 168.00 Rp 43,000 Rp 8,600 Rp 7,224,000

kg 11.08 Rp 27,314 Rp 7,600 Rp 302,639

Pcs 12.00 Rp 62,250 8,093 Rp 747,000

Pcs 4.00 Rp 18,200 2,366 Rp 72,800

Pcs 4.00 Rp 63,200 8,216 Rp 252,800

m' 6.00 Rp 185,000 24,050 Rp 1,110,000

Kg 271.28 Rp 27,314 Rp 7,600 Rp 7,409,742

Kg 72.48 Rp 27,314 Rp 7,600 Rp 1,979,719

Kg 182.48 Rp 27,314 Rp 7,600 Rp 4,984,259

Kg 5.56 Rp 27,314 Rp 7,600 Rp 151,866

Kg 400.00 Rp 27,314 Rp 7,600 Rp 10,925,600

pcs 4.00 Rp 28,500,000 Rp 4,275,000 Rp 114,000,000

Kg 347.37 Rp 27,314 Rp 7,600 Rp 9,488,158

pcs 80.00 Rp 102,000 Rp 11,220 Rp 8,160,000

Kg 539.62 Rp 27,314 Rp 7,600 Rp 14,739,071

Kg 3,996.53 Rp 27,314 Rp 7,600 Rp 109,161,248

Kg 45.22 Rp 27,314 Rp 7,600 Rp 1,235,030

Kg 2,847.73 Rp 27,314 Rp 7,600 Rp 77,782,864

Kg 45.22 Rp 27,314 Rp 7,600 Rp 1,235,030

Kg 261.95 Rp 27,314 Rp 7,600 Rp 7,154,939

Kg 577.07 Rp 27,314 Rp 7,600 Rp 15,762,006

Kg 282.60 Rp 27,314 Rp 7,600 Rp 7,718,936

Kg 776.19 Rp 27,314 Rp 7,600 Rp 21,200,876

m' 398.00 Rp 54,167 Rp 7,600 Rp 21,558,333

m' 582.00 Rp 48,333 Rp 7,600 Rp 28,130,000

Kg 132.78 Rp 27,314 Rp 7,600 Rp 3,626,836

kg 609.00 Rp 27,314 Rp 7,600 Rp 16,634,095

kg 746.40 Rp 27,314 Rp 7,600 Rp 20,387,170

kg 107.52 Rp 27,314 Rp 7,600 Rp 2,936,801

kg 54.40 Rp 27,314 Rp 7,600 Rp 1,485,882

kg 72.00 Rp 27,314 Rp 7,600 Rp 1,966,608

m2 12.80 Rp 101,000 Rp 10,605 Rp 1,292,800

Pcs 4.00 Rp 385,000 Rp 48,125 Rp 1,540,000

m' 48.00 Rp 254,167 Rp 31,771 Rp 12,200,016

Pcs 4.00 Rp 1,250 Rp 156 Rp 5,000

Kg 32.46 Rp 27,314 Rp 7,600 Rp 886,612

Pcs 12.00 Rp 63,500 Rp 7,938 Rp 762,000

Kg 30.16 Rp 27,314 Rp 7,600 Rp 823,696

Kg 3.14 Rp 27,314 Rp 7,600 Rp 85,766

Pcs 4.00 Rp 1,255,000 Rp 7,600 Rp 5,020,000

m' 48.00 Rp 962,916 Rp 120,365 Rp 46,219,968

Pcs 4.00 Rp 1,806,000 Rp 225,750 Rp 7,224,000

Kg 58.43 Rp 27,314 Rp 7,600 Rp 1,595,902

Pcs 12.00 Rp 98,000 Rp 12,250 Rp 1,176,000

Kg 99.04 Rp 27,314 Rp 7,600 Rp 2,705,209

Kg 3.14 Rp 27,314 Rp 7,600 Rp 85,766

Pcs 4.00 Rp 1,050,000 Rp 131,250 Rp 4,200,000

m' 2.00 Rp 738,833 Rp 81,272 Rp 1,477,666

Kg 65.47 Rp 27,314 Rp 7,600 Rp 1,788,337

Kg 113.04 Rp 27,314 Rp 7,600 Rp 3,087,575

Kg 202.00 Rp 27,314 Rp 7,600 Rp 5,517,428

Kg 47.10 Rp 27,314 Rp 7,600 Rp 1,286,489

m' 14.00 Rp 738,833 Rp 81,272 Rp 10,343,662

Kg 1,884.00 Rp 27,314 Rp 7,600 Rp 51,459,576

m2 15,281.70 Rp 180,000 Rp -

m2 7,640.85 Rp 55,000 Rp 5,000 Rp 420,246,860

set 4.00 Rp 100,000,000 Rp -

set 4.00 Rp 98,250,000 Rp -

set 4.00 Rp 62,800,000 Rp -

m' 1,988.00 Rp 450,000 Rp 31,500 Rp 894,600,000

bh 32.00 Rp 72,000 Rp 7,920 Rp 2,304,000

bh 1,268.00 Rp 19,000 Rp 2,090 Rp 24,092,000

kg 5,148.18 Rp 27,314 Rp 7,600 Rp 140,617,316

kg 779.98 Rp 27,314 Rp 7,600 Rp 21,304,264

kg 266.00 Rp 85,000 Rp 9,350 Rp 22,610,000

bh 260.00 Rp 374,400 Rp 48,000 Rp 97,344,000

kg 690.33 Rp 27,314 Rp 7,500 Rp 18,855,601

kg 29.90 Rp 27,314 Rp 7,500 Rp 816,811

bh 128.00 Rp 2,100 Rp 105 Rp 268,800

bh 8.00 Rp 115,000 Rp 12,650 Rp 920,000

m' 260.00 Rp 18,300 Rp 2,013 Rp 4,758,000

bh 4.00 Rp 950,000 Rp 76,000 Rp 3,800,000

bh 4.00 Rp 1,550,000 Rp 186,000 Rp 6,200,000

bh 4.00 Rp 23,000 Rp 2,760 Rp 92,000

bh 8.00 Rp 23,001 Rp 2,760 Rp 184,008

bh 4.00 Rp 221,000 Rp 24,310 Rp 884,000

m' 4.00 Rp 8,752,500 Rp 425,000 Rp 35,010,000

bh 4.00 Rp 18,250 Rp 5,460 Rp 73,000

kg 22.61 Rp 27,300 Rp 5,460 Rp 617,198

bh 0.16 Rp 22,500 Rp 4,500 Rp 3,600

kg 1.13 Rp 27,300 Rp 5,460 Rp 30,860

bh 4.00 Rp 3,872,300 Rp 772,000 Rp 15,489,200

Ls 4.00 Rp 13,850,000 Rp 1,523,500 Rp 55,400,000

bh 4.00 Rp 3,825,000 Rp 125,000 Rp 15,300,000

bh 32.00 Rp 135,000 Rp 1,250 Rp 4,320,000

set 4.00 Rp 6,825,000 Rp 750,750 Rp 27,300,000

bh 4.00 Rp 385,000 Rp 27,000 Rp 1,540,000

bh 16.00 Rp 135,000 Rp 1,250 Rp 2,160,000

Ls 4.00 Rp 11,000,000 Rp -

m' 6.20 Rp 11,000 Rp 2,750 Rp 68,200

kg 125.60 Rp 27,314 Rp 7,600 Rp 3,430,638

kg 5.02 Rp 27,314 Rp 7,600 Rp 137,226

set 4.00 Rp 55,000,000 Rp -

TOTAL UNIT PRICE TOTAL
WAGES (Rp.)
(Rp.)

Rp 460,864,623 Rp 2,117,187,820

Rp 403,256,545 Rp 1,852,539,343

Rp 345,648,467 Rp 1,587,890,865

Rp 345,648,467 Rp 1,587,890,865

Rp 288,040,389 Rp 1,323,242,388

Rp 259,236,350 Rp 1,190,918,149

Rp 230,432,311 Rp 1,058,593,910

Rp 230,432,311 Rp 1,058,593,910

Rp 172,824,233 Rp 793,945,433

Rp 172,824,233 Rp 793,945,433

Rp 172,824,233 Rp 793,945,433

Rp 54,989,529 Rp 252,619,001

SUB TOTAL A 14,411,312,548.55

Rp 237,198,614 Rp 1,089,677,950

Rp 50,103,136 Rp 230,171,171

Rp 206,176,154 Rp 947,162,401

Rp 93,424,816 Rp 429,188,686

Rp 30,638,755 Rp 140,752,827

Rp 64,407,396 Rp 295,884,187
Rp 39,833,013 Rp 182,990,766

Rp 20,125,819 Rp 92,456,953

Rp 28,058,995 Rp 128,901,548

Rp 10,852,407 Rp 49,855,386

Rp 2,586,559 Rp 11,882,517

Rp 4,568,262 Rp 20,986,354

SUB TOTAL B 3,619,910,745.48

Rp 231,958,080 Rp 1,065,603,211

Rp 24,835,265 Rp 114,091,899

Rp 42,955,200 Rp 197,333,928

Rp 18,170,050 Rp 83,472,252

Rp 9,765,149 Rp 44,860,580

Rp 30,837,061 Rp 141,663,834

Rp 6,863,286 Rp 31,529,576

Rp 12,991,562 Rp 59,682,550

Rp 17,473,221 Rp 80,271,057

Rp 5,426,674 Rp 24,929,853

Rp 129,164,568 Rp 593,375,228

Rp 35,731,344 Rp 164,147,916

Rp 262,475,898 Rp 1,205,800,462

Rp 71,682,899 Rp 329,307,465

Rp 36,525,701 Rp 167,797,150

Rp 10,047,563 Rp 46,157,976

Rp 33,809,190 Rp 155,317,637

Rp 10,912,000 Rp 49,845,333

Rp 344,000 Rp 2,064,000
Rp 53,455 Rp 245,571

Rp 96,792 Rp 444,659

Rp 1,286,861 Rp 5,911,773

Rp 6,474,208 Rp 29,742,170

Rp 1,534,932 Rp 7,051,399

Rp 696,447 Rp 3,199,441

Rp 1,337,911 Rp 6,146,294

Rp 300,656 Rp 1,381,198

Rp 1,263,113 Rp 5,802,673

Rp 17,333 Rp 103,997

Rp 163,204 Rp 749,751

Rp 10,640 Rp 2,133,973

Rp 60,800 Rp 6,980,800

Rp 217,605 Rp 999,667

Rp 21,478 Rp 98,667

Rp 30,400 Rp 139,656

Rp 6,500 Rp 58,500

SUB TOTAL C 4,628,442,096.29

Rp 7,483,750 Rp 34,379,955

Rp 3,280,265 Rp 15,069,366

Rp 2,631,694 Rp 12,089,861

Rp 4,898,529 Rp 22,503,586

Rp 476,800 Rp 2,860,800

Rp 1,444,800 Rp 8,668,800

Rp 84,208 Rp 386,847

Rp 97,110 Rp 844,110

Rp 9,464 Rp 82,264
Rp 32,864 Rp 285,664

Rp 144,300 Rp 1,254,300

SUB TOTAL D 98,425,554.48

Rp 2,061,728 Rp 9,471,470

Rp 550,848 Rp 2,530,567

Rp 1,386,848 Rp 6,371,107

Rp 42,256 Rp 194,122

SUB TOTAL E 18,567,265.20

Rp 3,040,000 Rp 13,965,600

Rp 17,100,000 Rp 131,100,000

Rp 2,640,038 Rp 12,128,196

Rp 897,600 Rp 9,057,600

SUB TOTAL F 166,251,395.84

Rp 4,101,082 Rp 18,840,153

Rp 30,373,636 Rp 139,534,883

Rp 343,642 Rp 1,578,671

Rp 21,642,739 Rp 99,425,603

Rp 343,642 Rp 1,578,671

Rp 1,990,830 Rp 9,145,770

Rp 4,385,709 Rp 20,147,715

Rp 2,147,760 Rp 9,866,696

Rp 5,899,050 Rp 27,099,926

Rp 3,024,800 Rp 24,583,133

Rp 4,423,200 Rp 32,553,200

Rp 1,009,151 Rp 4,635,987

SUB TOTAL G 388,990,409.81

Rp 4,628,364 Rp 21,262,458

Rp 5,672,640 Rp 26,059,810

Rp 817,152 Rp 3,753,953

Rp 413,440 Rp 1,899,322

Rp 547,200 Rp 2,513,808

Rp 135,744 Rp 1,428,544

SUB TOTAL H 56,917,894.89

Rp 192,500 Rp 1,732,500

Rp 1,525,002 Rp 13,725,018

Rp 625 Rp 5,625

Rp 246,696 Rp 1,133,308

Rp 95,250 Rp 857,250

Rp 229,190 Rp 1,052,886

Rp 23,864 Rp 109,630

Rp 30,400 Rp 5,050,400

Rp 5,777,496 Rp 51,997,464

Rp 903,000 Rp 8,127,000

Rp 444,053 Rp 2,039,955

Rp 147,000 Rp 1,323,000

Rp 752,713 Rp 3,457,922

Rp 23,864 Rp 109,630

Rp 525,000 Rp 4,725,000

Rp 162,543 Rp 1,640,209

Rp 497,597 Rp 2,285,934

SUB TOTAL I 99,372,731.60

Rp 859,104 Rp 3,946,679

Rp 1,535,200 Rp 7,052,628

Rp 357,960 Rp 1,644,449

Rp 1,137,803 Rp 11,481,465

SUB TOTAL J 24,125,220.78

Rp 14,318,400 Rp 65,777,976

SUB TOTAL K 65,777,976.00

Rp 2,750,706,720 Rp 2,750,706,720

Rp 38,204,260 Rp 458,451,120

SUB TOTAL L 3,209,157,840.00

Rp 400,000,000 Rp 400,000,000

Rp 393,000,000 Rp 393,000,000

Rp 251,200,000 Rp 251,200,000

SUB TOTAL M 1,044,200,000.00

Rp 62,622,000 Rp 957,222,000

Rp 253,440 Rp 2,557,440

Rp 2,650,120 Rp 26,742,120

Rp 39,126,148 Rp 179,743,464

Rp 5,927,818 Rp 27,232,082

Rp 2,487,100 Rp 25,097,100

Rp 12,480,000 Rp 109,824,000

SUB TOTAL N 1,328,418,206.41

Rp 5,177,455 Rp 24,033,056

Rp 224,284 Rp 1,041,095
Rp 13,440 Rp 282,240

Rp 101,200 Rp 1,021,200

Rp 523,380 Rp 5,281,380

Rp 304,000 Rp 4,104,000

Rp 744,000 Rp 6,944,000

Rp 11,040 Rp 103,040

Rp 22,081 Rp 206,089

Rp 97,240 Rp 981,240

SUB TOTAL O 43,997,339.71

Rp 1,700,000 Rp 36,710,000

Rp 21,840 Rp 94,840

Rp 123,440 Rp 740,638

Rp 720 Rp 4,320

Rp 6,172 Rp 37,032

Rp 3,088,000 Rp 18,577,200

SUB TOTAL P 56,164,029.98

Rp 6,094,000 Rp 61,494,000

Rp 500,000 Rp 15,800,000

Rp 40,000 Rp 4,360,000

SUB TOTAL Q 81,654,000.00

Rp 3,003,000 Rp 30,303,000

Rp 108,000 Rp 1,648,000

Rp 20,000 Rp 2,180,000

SUB TOTAL R 34,131,000.00

Rp 44,000,000 Rp 44,000,000

Rp 17,050 Rp 85,250
Rp 954,560 Rp 4,385,198

Rp 38,182 Rp 175,408

SUB TOTAL S 48,645,856.34

Rp 220,000,000 Rp 220,000,000

SUB TOTAL T 220,000,000.00

TOTAL T-5000 MT 29,644,462,111.36