RENCANA ANGGARAN BIAYA (RAB)

MINI PLANT MINYAK GORENG FORTIVIKASI VIT. A KAP. 1 TON CPO PER HARI

HARGA (RUPIAH)
NO. URAIAN KUANTUM
SATUA

I. PROCESS EQUIPMENT
1.1 CPO Mobile Pump 1 unit 40,000,000
1.2 CPO Storage Tank 1 unit 268,000,000
1.3 Transfer Pump 1 unit 96,000,000
1.4 NaOH Tank 1 unit 76,000,000
1.5 Hot Water Tank 1 unit 84,000,000
1.6 Pretreatment Tank 1 unit 636,000,000
1.7 Gum Pot 1 unit 36,000,000
1.8 Transfer Pump 1 unit 96,000,000
1.9 H3PO Tank 1 unit 36,000,000
1.10 Blaching Earth Hopper 1 unit 108,000,000
1.11 Condensor 1 unit 68,000,000
1.12 Cyclone 1 unit 68,000,000
1.13 Vacuum Pump 1 unit 164,000,000
1.14 Bleaching Tank 1 unit 748,000,000
1.15 Spent Earth Port 1 unit 36,000,000
1.16 Transfer Pump 1 unit 96,000,000
1.17 Niagara Filter 1 unit 664,000,000
1.18 Polishing Filter 1 unit 68,000,000
1.19 Bleached Oil Tank 1 unit 328,000,000
1.20 Transfer Pump 1 unit 96,000,000
1.21 FFA Scrubber 1 unit 388,000,000
1.22 FFA Cooler 1 unit 284,000,000
1.23 FFA Transfer Pump 1 unit 288,000,000
1.24 FFA Tank 1 unit 108,000,000
1.25 Vacuum System for Deodorizing 1 unit 3,132,000,000
1.26 Thermal Oil Heater 1 unit 1,396,000,000
1.27 Deodorizing Tank 1 unit 260,000,000
1.28 Dropped Oil Tank 1 unit 92,000,000
1.29 Transfer Pump 1 unit 24,000,000
1.30 Deodorized Oil Tank 1 unit 82,000,000
1.31 Transfer Pump 1 unit 24,000,000
1.32 Cooling Tower 1 unit 22,000,000
1.33 Chiller 1 unit 141,000,000
1.34 Chilled Water Tank 1 unit 17,000,000
1.35 Water Pump 1 unit 7,000,000
1.36 Chrystalizing Tank 1 unit 181,000,000
1.37 Diaphragma Pump 1 unit 43,000,000
1.38 Membrane Filter Press 1 unit 189,000,000
1.39 Stearin Pot 1 unit 9,000,000
 1.40 Transfer Pump 1 unit 24,000,000
1.41 RBDP Stearin Tank 1 unit 82,000,000
1.42 RBDP Olein Tank 1 unit 82,000,000
1.43 Transfer Pump 1 unit 24,000,000
1.44 Vitamin A Tang 1 unit 12,000,000
1.45 Fortificating Tank 1 unit 152,000,000
1.46 Packaging 1 unit 433,000,000
Sub Total Process Equipment 11,308,000,000

II. PIPING & ACESSORIES

2.1 Piping 1 lot 87,000,000
2.2 Acessories 1 lot 59,000,000
Sub Total Piping & Acessories

III. ELECTRICAL & CONTROLL

3.1 Electrical 1 lot 108,000,000
3.2 Controll 1 lot 163,000,000
Sub Total Electrical & Controll

IV. UTILITY
4.1 Generator Set 1 unit 210,000,000
4.2 Boiler 1 420,000,000
4.3 Water Treatment 1 27,000,000
4.4 Waste Water Treatment 1 41,000,000
4.5 Compressor 1 51,000,000
4.6 Alat Pemadam Kebakaran 1 lot 9,000,000
Sub Total Utility -

V. AUXILIARIES EQUIPMENT
5.1 Frame Structure 1 lot 83,000,000
5.2 Laboratory Equipment 1 lot 77,000,000
5.3 Workshop Equipment 1 lot 12,000,000
Sub Total Auxiliaries Equipment 172,000,000

VI. TOTAL MINI PLANT GREEN GASOLINE

Bandung, 06 September 2019

CV. Geochem Bioindustri Mandiri

Doyo Sudaryat
Direktur
AB)
TON CPO PER HARI

HARGA (RUPIAH)
TOTAL

40,000,000
268,000,000
96,000,000
76,000,000
84,000,000
636,000,000
36,000,000
96,000,000
36,000,000
108,000,000
68,000,000
68,000,000
164,000,000
748,000,000
36,000,000
96,000,000
664,000,000
68,000,000
328,000,000
96,000,000
388,000,000
284,000,000
288,000,000
108,000,000
3,132,000,000
1,396,000,000
260,000,000
92,000,000
24,000,000
82,000,000
24,000,000
22,000,000
141,000,000
17,000,000
7,000,000
181,000,000
43,000,000
189,000,000
9,000,000
 24,000,000
82,000,000
82,000,000
24,000,000
12,000,000
152,000,000
433,000,000
11,308,000,000

87,000,000
59,000,000
146,000,000

108,000,000
163,000,000
271,000,000

210,000,000
420,000,000
27,000,000
41,000,000
51,000,000
9,000,000
758,000,000

83,000,000
77,000,000
12,000,000
172,000,000

12,655,000,000 2

06 September 2019
hem Bioindustri Mandiri

oyo Sudaryat
Direktur
 RENCANA ANGGARAN BIAYA (RAB)
MINI PLANT MINYAK GORENG FORTIVIKASI VIT. A KAP. 1 TON CPO PER HARI

HARGA (RUPIAH) HARGA (RUPIAH)

NO. URAIAN KUANTUM
SATUA TOTAL SATUA

I. PROCESS EQUIPMENT
1.1 CPO Mobile Pump 1 unit 10,000,000 ### 11,500,000
1.2 CPO Storage Tank 1 unit 67,000,000 ### 97,000,000
1.3 Transfer Pump 1 unit 24,000,000 ### 29,000,000
1.4 NaOH Tank 1 unit 19,000,000 ### 19,000,000
1.5 Hot Water Tank 1 unit 21,000,000 ### 23,500,000
1.6 Pretreatment Tank 1 unit 159,000,000 ### 227,000,000
1.7 Gum Pot 1 unit 9,000,000 ### 12,500,000
1.8 Transfer Pump 1 unit 24,000,000 ### 29,000,000
1.9 H3PO Tank 1 unit 9,000,000 ### 9,000,000
1.10 Blaching Earth Hopper 1 unit 27,000,000 ### 27,000,000
1.11 Condensor 1 unit 17,000,000 ### 26,500,000
1.12 Cyclone 1 unit 17,000,000 ### 28,000,000
1.13 Vacuum Pump 1 unit 41,000,000 ### 58,500,000
1.14 Bleaching Tank 1 unit 187,000,000 ### 297,000,000
1.15 Spent Earth Pot 1 unit 9,000,000 ### 12,500,000
1.16 Transfer Pump 1 unit 24,000,000 ### 29,000,000
1.17 Niagara Filter 1 unit 166,000,000 ### 276,000,000
1.18 Polishing Filter 1 unit 17,000,000 ### 24,500,000
1.19 Bleached Oil Tank 1 unit 82,000,000 ### 117,500,000
1.20 Transfer Pump 1 unit 24,000,000 ### 29,000,000
1.21 FFA Scrubber 1 unit 97,000,000 ### 138,500,000
1.22 FFA Cooler 1 unit 71,000,000 ### 101,500,000
1.23 FFA Transfer Pump 1 unit 72,000,000 ### 97,000,000
1.24 FFA Tank 1 unit 27,000,000 ### 41,000,000
1.25 Vacuum System for Deodorizing 1 unit 783,000,000 ### 987,500,000
1.26 Thermal Oil Heater 1 unit 349,000,000 ### 498,500,000
1.27 Deodorizing Tank 1 unit 260,000,000 ### 371,500,000
1.28 Dropped Oil Tank 1 unit 92,000,000 ### 131,500,000
1.29 Transfer Pump 1 unit 24,000,000 ### 29,000,000
1.30 Deodorized Oil Tank 1 unit 82,000,000 ### 127,000,000
1.31 Transfer Pump 1 unit 24,000,000 ### 29,000,000
1.32 Cooling Tower 1 unit 22,000,000 ### 31,500,000
1.33 Chiller 1 unit 141,000,000 ### 221,000,000
1.34 Chilled Water Tank 1 unit 17,000,000 ### 24,500,000
1.35 Water Pump 1 unit 7,000,000 ### 9,000,000
1.36 Chrystalizing Tank 1 unit 181,000,000 ### 258,500,000
1.37 Diaphragma Pump 1 unit 43,000,000 ### 71,000,000
1.38 Membrane Filter Press 1 unit 189,000,000 ### 277,000,000
1.39 Stearin Pot 1 unit 9,000,000 ### 12,500,000
 1.40 Transfer Pump 1 unit 24,000,000 ### 29,000,000
1.41 RBDP Stearin Tank 1 unit 82,000,000 ### 117,500,000
1.42 RBDP Olein Tank 1 unit 82,000,000 ### 117,500,000
1.43 Transfer Pump 1 unit 24,000,000 ### 29,000,000
1.44 Vitamin A Tang 1 unit 12,000,000 ### 17,000,000
1.45 Fortificating Tank 1 unit 152,000,000 ### 246,000,000
1.46 Packaging 1 unit 433,000,000 ### 678,500,000
Sub Total Process Equipment 4,252,000,000 ### 6,074,500,000

II. PIPING & ACESSORIES

2.1 Piping 1 lot 87,000,000 ### 124,285,714
2.2 Acessories 1 lot 59,000,000 ### 84,285,714
Sub Total Piping & Acessories ###

III. ELECTRICAL & CONTROLL

3.1 Electrical 1 lot 108,000,000 ### 154,285,714
3.2 Controll 1 lot 163,000,000 ### 232,857,143
Sub Total Electrical & Controll ###

IV. UTILITY
4.1 Generator Set 1 unit 210,000,000 ### 300,000,000
4.2 Boiler 1 420,000,000 ### 600,000,000
4.3 Water Treatment 1 27,000,000 ### 38,571,429
4.4 Waste Water Treatment 1 41,000,000 ### 58,571,429
4.5 Compressor 1 51,000,000 ### 72,857,143
4.6 Alat Pemadam Kebakaran 1 lot 9,000,000 ### 12,857,143
Sub Total Utility - ### -

V. AUXILIARIES EQUIPMENT
5.1 Frame Structure 1 lot 83,000,000 ### 118,571,429
5.2 Laboratory Equipment 1 lot 77,000,000 ### 110,000,000
5.3 Workshop Equipment 1 lot 12,000,000 ### 17,142,857
Sub Total Auxiliaries Equipment 172,000,000 ### -

VI. TOTAL MINI PLANT GREEN GASOLINE ###

Bandung, 06 September 2019

CV. Geochem Bioindustri Mandiri

Doyo Sudaryat
Direktur
Harga Jual BAGI 0,7 ### BAGI 0,7
HARGA (RUPIAH) HARGA (RUPIAH)
TOTAL SATUA TOTAL

11,500,000 14,285,714 14,285,714

97,000,000 95,714,286 95,714,286
29,000,000 34,285,714 34,285,714
19,000,000 27,142,857 27,142,857
23,500,000 30,000,000 30,000,000
227,000,000 227,142,857 227,142,857
12,500,000 12,857,143 12,857,143
29,000,000 34,285,714 34,285,714
9,000,000 12,857,143 12,857,143
27,000,000 38,571,429 38,571,429
26,500,000 24,285,714 24,285,714
28,000,000 24,285,714 24,285,714
58,500,000 58,571,429 58,571,429
297,000,000 267,142,857 267,142,857
12,500,000 12,857,143 12,857,143
29,000,000 34,285,714 34,285,714
276,000,000 237,142,857 237,142,857
24,500,000 24,285,714 24,285,714
117,500,000 117,142,857 117,142,857
29,000,000 34,285,714 34,285,714
138,500,000 138,571,429 138,571,429
101,500,000 101,428,571 101,428,571
97,000,000 102,857,143 102,857,143
41,000,000 38,571,429 38,571,429
987,500,000 1,118,571,429 1,118,571,429
498,500,000 498,571,429 498,571,429
371,500,000 371,428,571 371,428,571
131,500,000 131,428,571 131,428,571
29,000,000 34,285,714 34,285,714
127,000,000 117,142,857 117,142,857
29,000,000 34,285,714 34,285,714
31,500,000 31,428,571 31,428,571
221,000,000 201,428,571 201,428,571
24,500,000 24,285,714 24,285,714
9,000,000 10,000,000 10,000,000
258,500,000 258,571,429 258,571,429
71,000,000 61,428,571 61,428,571
277,000,000 270,000,000 270,000,000
12,500,000 12,857,143 12,857,143
 29,000,000 34,285,714 34,285,714
117,500,000 117,142,857 117,142,857
117,500,000 117,142,857 117,142,857
29,000,000 34,285,714 34,285,714
17,000,000 17,142,857 17,142,857
246,000,000 217,142,857 217,142,857
678,500,000 618,571,429 618,571,429
6,074,500,000 6,074,285,714 6,074,285,714

124,285,714 124,285,714 124,285,714

84,285,714 84,285,714 84,285,714
208,571,429 208,571,429

154,285,714 154,285,714 154,285,714

232,857,143 232,857,143 232,857,143
387,142,857 387,142,857

300,000,000 300,000,000 300,000,000

600,000,000 600,000,000 600,000,000
38,571,429 38,571,429 38,571,429
58,571,429 58,571,429 58,571,429
72,857,143 72,857,143 72,857,143
12,857,143 12,857,143 12,857,143
1,082,857,143 - 1,082,857,143

118,571,429 118,571,429 118,571,429

110,000,000 110,000,000 110,000,000
17,142,857 17,142,857 17,142,857
245,714,286 - 245,714,286

7,998,785,714 7,998,571,429
7,998,571,429 BAGI 0,7 7,998,571,429