Batch Material Material description Unrestricted

300000004 AC ORION RKS 400 F 3 PH 200 V 50/60 HZ 1 1

600000020 AMMONIUM CHLORIDA NH4CL 25
400002189 AMPLAS KAIN 1360 X 40 X P 50 50
NEW 300000938 AS GEAR BOX ROTARY BARKER 1
NEW 300001155 AS ROLL BARKER BELAKANG KANAN 2
500003865 BATU GERINDA 100X6X16 4" 10
500004617 BATU GERINDA 105 X 2 X 16 13
300002021 BAUT L KEPALA M10X30MM 12
300002036 BAUT L KEPALA M10X70MM 30
300002228 BAUT L KEPALA M6X30MM 23
300002254 BAUT L KEPALA M8X20MM 80
300002271 BAUT L KEPALA M8X60MM 8
300002602 BAUT MUR M10X60MM 30
300002654 BAUT MUR M12X50MM 25
300002734 BAUT MUR M16X60MM 48
300002739 BAUT MUR M16X70MM 22
300003389 BEARING 2208 2
300003556 BEARING 30209 2
300003581 BEARING 30310 2
300003629 BEARING 32209 4
300003680 BEARING 33209 2
300003780 BEARING 51126 1
300003821 BEARING 52312 1
300003842 BEARING 6004 ZZ 2
300003921 BEARING 6208 ZZ 1
300003933 BEARING 6212 ZZ 10
300003997 BEARING 6312 ZZ 2
NEW 300004579 BEARING SEAT BIG PART NO SL-015B 6
NEW 300004581 BEARING SEAT COVER BIG DRW NO.SL-015A 12
NEW 300004582 BEARING SEAT COVER MIDLLE SL-015C 18
NEW 300004585 BEARING SEAT MIDDLE PART NO SL-015D 3
NEW 300004597 BEARING SEAT SMALL DRW NO SL-014 6
NEW 300004598 BEARING SEAT SMALL DRW NO SL-015E 3
300004817 BEARING UNIT UCP 207 4
500006747 BESI HOLLOW 40 MM X 20 MM X 6 M 2
500000559 BESI PLAT 16 X 1220 X 2440 MM 1
500000785 BOILER WATER TREATMENT BWT 150 5
500000786 BOILER WATER TREATMENT BWT 251 3
500000777 BOILER WATER TREATMENT BWT 351 3
500000788 BOILER WATER TREATMENT BWT 558 2
500000789 BOILER WATER TREATMENT BWT 632 5
500000810 BOX PANEL 25 X 40 X 80 CM 2
NEW 300006805 CHAIN COUPLING RS 60X16T 2
300007565 CONNECTING LINK RS 50X2 5
300007566 CONNECTING LINK RS 60X1 16
300007567 CONNECTING LINK RS 60X2 13
300007571 CONNECTING LINK RS 80X2 7
300008201 CUTTING WHEEL 355X3X254 3
300008566 DIODA 4 KAKI 10 A 1PHASE 6
 500004002 ELBOW GALVANIS 1/2" 4
500004032 ELBOW STEAM 1" 6
300010219 FLANGE 11/2" 8
300037247 FLEXIBLE JOINT RUBBER JIS10K-3"FLANGE 1
NEW 300010777 GANGGI ROLLER (COMBINATION) SL-005 FOR R 6
300037241 GATE VALVE STEAM FCD-S 1.5"JIS B2239 10K 14
300037240 GATE VALVE STEAM FCD-S 2" JIS B2239 10K 7
300037239 GATE VALVE STEAM FCD-S 3" JIS B2239 10K 8
300037234 GATE VALVE STEAM FCD-S 4" JIS B2239 10K 2
300011095 GEAR 1
300011741 GEAR Z 23 2
300011769 GEAR Z 30 1
300011797 GEAR Z 40 COMPUSSER 2
300011810 GEAR Z 45 1
300011819 GEAR Z 46 3
300011891 GLOBE VALVE 1 1/2" FLANGE 1
300011894 GLOBE VALVE 1" FLANGE PN-16 3
400000620 GRINDING FLUID PAY OFF 20
400000635 GRINDING WHEEL 255 X 205 X 100 WA 46 J 8
400000269 GUMMED TAPE 16 MM X 550 M 1,823
300012284 HEATER BATANG DIA 19MMXP1500MM 220V UJU 1
400000688 HOT MELT GLUE 125
300013699 INDUCTION MOTOR MOTOR 1.5 KW 2HP 4 PHOL 1
300013777 INDUCTION MOTOR+CYCLO DRIVE MOTOR 3.7 1
NEW 300016450 INDUKSI MOTR+GEAR MOTR 0.4KW 4PHAS 1400 1
500001557 ISOLASI KABEL 2
300014265 KABEL CONTROL NYYHY 4X6MM 100
500001668 KASUMBA WARNA BIRU 2
500004120 KAWAT LAS ANCURAN LB 52 U 3
500004132 KAWAT LAS RB 26-3,2 MM @5KG 8
500004178 KLEM HOSE 1/2" 10
400000784 LAPPER STONE TYPE B 6
300015347 LIFT VALVE 2074 2
300015727 MAG CON LC 1 D12 M7 25A 220V 2
300015870 MAGNET PUMP ORION NH 100PX 20X20 3/4G 65 1
300037489 MANOMETER STEAM 0-10KG 4” 3
300011680 MINIATURE RELAY MY4N 24VDC 7
300016570 MUR M30 HITAM BAJA 8
NEW 300016792 NEPPLE HOSE OLI KLEMP PISAU FORRICH 8
300017328 O - RING SEAL (ADACONTOH I) 14
300017871 OFFSET LINK RS 80X2 1
200000035 OIL GARDAN SAE 140 174
200000056 OIL HYDRAULIC 52 140
200000068 OIL MESIN SAE 40 119
200000074 OIL PELUMAS 280
700000092 PAPAN KAYU 20 X 100 X 2500 MM 1,000
300019725 PIPA GALVANIS MEDIUM A 1" 2
300019768 PIPA PVC 2 1/2"X6M 1
300019806 PIPA STEAM 1 1/2"X6M 7
500002556 PIPA STEAM 3/4'' X 6000 MM 2
 500002563 PIPA STEAM 4'' X 6000 MM SCH 40 SEAMLESS 1
300019820 PIPA STEAM SCH 1" 40X6M 1
700000134 PLASTIK PACKING PE 0,3 X 160 CM 493.800
300013159 PLATTEN HOTPRES 40MMX1400MMX2700MM 12
400000925 POLYESTER YARN 1000D 14
NEW 300020612 PRESS ROLL NO SL-011 6
NEW 300020616 PRESS ROLL (BACK) SL-012 FORRICH 5 FT 6
300034178 PUSH BOTTON SET ZBE-101 GREEN 7
300022206 RING MATAHARI 2
300022275 RING PER M20 30
NEW 300022634 ROLL GANGGI SL-005 2
NEW 300022716 ROLL SPINDLES BELAKANG FI-5 SPINDLES LAT 2
NEW 300022717 ROLL SPINDLES DEPAN FI-5 SPINDLES LATHE 1
300022837 ROLLER CHAINS RS 50X2 2
300022842 ROLLER CHAINS RS 60X1 2
400000997 ROLLER PANDU TYPE B 28 MM 6
300036094 ROTARY ENCODER E40S6-2000-3-N-24 2
300022974 ROTARY ENCODER SECO 21DS 616 DW 360 GE 2
400001005 ROTARY KNIFE 1500 X 180 X 16 MM 8
400001007 ROTARY KNIFE 1500 X 180 X 16 MM POLOS 2
500002865 SARUNG TANGAN KAIN 4 BENANG 960
300024285 SEAL NOK TC 48X70X9MM 4
300036876 SEAL NOX TG.4.55.80-12 1
300036877 SEAL OLI DGA.30.62.12.2 4
300024683 SEAL TAPE 3
300024817 SEAL UHS 35 14
300024856 SEAL UHS 53 10
NEW 300033423 SERVOPACK SGDV-550A01A 3 PHASE-200V 37A 1
400001114 SEZING KNIFE 6,5 X 13 X 350 MM 13
500003130 SILICON RED 1
NEW 300025734 SLIDE FIXING (LEFT) SL-017 4
NEW 300025735 SLIDE FIXING SEAT (RIGHT) SL-016 4
200000087 SOLAR INDUSTRI 1,248
300026316 SOLENOID VALVE STEAM APK-11-25AC4A 220VA 2
300026397 SOLID STATE RELAY SSR 10 DD 3-32 VDC 2
NEW 300027487 SPROCKET RS 60X2X16T 4
300027585 SPROCKET RS 80X1X11T 2
NEW 300027646 SPROCKET RS 80X2X14T 2
300037681 STEAM HOSE KEPALA 22,5 MM P100 CM 26
300036957 STEAM HOSE KEPALA 22,5 MM P140 CM 10
300037250 STEAM HOSE METALTUBE+NEPPLE 1/2" X 120C 18
300037251 STEAM HOSE METALTUBE+NEPPLE 1/2" X 140C 18
300037252 STEAM HOSE METALTUBE+NEPPLE 1/2" X 160C 18
300037249 STEAM HOSE METALTUBE+NEPPLE 1/2" X 90CM 18
300028055 STEEL BELT LACING NO.15 1
300028149 STRAINER 1.5" DN40 FLANGE 1
700000153 STRAPPING BAND HIJAU 5/8'' 40
500006752 TEE REDUCER SCH 40 3" ke 2" 2
500006751 TEE REDUCER SCH 40 4" ke 3" 1
500004565 TEE SCH 40 1½" 14
500004566 TEE SCH 40 2" 4
300036954 TRAVO IN 220 V OUT 24 V 10 AMP 1
300029679 UPPER SLIDE (BRONZE) SL-031 8
300030062 VAN BELT A-80 4
300036278 VAN BELT A-88 4
300030191 VAN BELT B-74 6
300037245 Y STRAINER FCD-S JIS B2239 10K 8
Value Unrestricted Value Unrestricted
58,767,450 58,767,450
4,350 108,750
11,000 550,000
1,350,000 1,350,000
7,500,000 15,000,000
13,500 135,000
13,500 175,500
1,701 20,412
3,150 94,500
650 14,950
1,046 83,680
1,807 14,456
2,210 66,300
2,960 74,000
6,290 301,920
6,226 136,972
345,000 690,000
168,000 336,000
190,000 380,000
180,000 720,000
355,000 710,000
1,451,000 1,451,000
2,386,100 2,386,100
21,750 43,500
116,000 116,000
125,000 1,250,000
360,925 721,850
3,372,480 20,234,880
562,080 6,744,960
632,340 11,382,120
2,318,580 6,955,740
1,264,680 7,588,080
1,194,420 3,583,260
156,500 626,000
153,000 306,000
4,028,000 4,028,000
1,000,000 5,000,000
2,210,000 6,630,000
1,950,000 5,850,000
1,650,000 3,300,000
880,000 4,400,000
1,250,000 2,500,000
361,500 723,000
8,000 40,000
11,750 188,000
30,000 390,000
20,000 140,000
70,000 210,000
15,000 90,000
 5,400 21,600
11,500 69,000
70,000 560,000
1,350,000 1,350,000
23,888,400 143,330,400
900,000 12,600,000
1,000,000 7,000,000
1,450,000 11,600,000
2,100,000 4,200,000
6,400,000 6,400,000
685,000 1,370,000
950,000 950,000
413,000 826,000
800,000 800,000
1,866,667 5,600,000
1,170,000 1,170,000
832,500 2,497,500
26,500 530,000
1,289,000 10,311,996
30,982 56,479,821
2,200,000 2,200,000
32,528 4,066,019
1,850,000 1,850,000
21,900,000 21,900,000
17,107,100 17,107,100
25,000 50,000
52,000 5,200,000
100,000 200,000
225,000 675,000
140,000 1,120,000
1,000 10,000
1,453,712 8,722,272
1,400,000 2,800,000
375,000 750,000
14,590,000 14,590,000
900,000 2,700,000
57,500 402,500
18,000 144,000
195,000 1,560,000
2,000 28,000
90,000 90,000
13,158 2,289,474
17,273 2,418,220
24,000 2,856,000
13,750 3,850,000
4,250 4,250,000
340,000 680,000
141,250 141,250
406,429 2,845,000
210,000 420,000
 1,600,000 1,600,000
250,000 250,000
20,500 10,122,900
4,000,000 48,000,000
217,905 3,050,666
23,888,400 143,330,400
23,888,400 143,330,400
30,000 210,000
10,000 20,000
1,500 45,000
24,009,150 48,018,300
24,009,150 48,018,300
24,009,150 24,009,150
845,000 1,690,000
483,000 966,000
164,219 985,314
819,280 1,638,560
2,088,000 4,176,000
4,941,528 39,532,222
5,025,300 10,050,600
1,600 1,536,000
15,500 62,000
11,000 11,000
112,000 448,000
7,500 22,500
11,500 161,000
19,000 190,000
48,000,000 48,000,000
85,000 1,105,000
15,000 15,000
2,810,400 11,241,600
2,810,400 11,241,600
8,192 10,223,882
2,000,000 4,000,000
285,000 570,000
109,000 436,000
400,000 800,000
500,000 1,000,000
265,000 6,890,000
345,000 3,450,000
270,000 4,860,000
355,000 6,390,000
404,000 7,272,000
225,000 4,050,000
63,000 63,000
540,000 540,000
107,000 4,280,000
135,000 270,000
205,000 205,000
45,000 630,000
 60,000 240,000
1,250,000 1,250,000
6,463,920 51,711,360
26,300 105,200
29,000 116,000
36,800 220,800
775,000 6,200,000
 PT. SUMBER GRAHA SEJAHTERA
Unit Pabrik Banyuputih
RINCIAN BIAYA CAPEX
PEMBUATAN EQUIPMENT NO. 10002641 (PRESS DRYER 12 OPEN)

No Material Diskripsi Material Jumlah Unit Harga Satuan Harga Total

1 300019725 PIPA GALVANIS MEDIUM A 1" 2 PC 680,000 1,360,000

2 500000810 BOX PANEL 25 X 40 X 80 CM 1 PC 1,250,000 1,250,000
3 300002734 BAUT MUR M16X60MM 160 PC 6,290 1,006,400
4 300006805 CHAIN COUPLING RS 60X16T 1 PC 361,500 361,500
5 300014265 KABEL CONTROL NYYHY 4X6MM 80 M 52,000 4,160,000
6 300013159 PLATTEN HOTPRES 40MMX1400MMX2700MM 12 PC 4,000,000 48,000,000
7 300037681 STEAM HOSE KEPALA 22,5 MM P100 CM 26 PC 265,000 6,890,000
8 300036957 STEAM HOSE KEPALA 22,5 MM P140 CM 10 PC 345,000 3,450,000
9 300019820 PIPA STEAM SCH 1" 40X6M 2 PC 250,000 500,000
10 500002556 PIPA STEAM 3/4'' X 6000 MM 2 PC 210,000 420,000
11 300037489 MANOMETER STEAM 0-10KG 4” 1 PC 900,000 900,000
12 300011680 MINIATURE RELAY MY4N 24VDC 7 PC 57,500 402,500
13 300038087 FLANGE NEPPLE HOSE STEAM DRW 1311-24-01 26 PC 120,000 3,120,000
14 500000559 BESI PLAT 16 X 1220 X 2440 MM 1 PC 4,028,000 4,028,000
15 500006747 BESI HOLLOW 40 MM X 20 MM X 6 M 2 PC 153,000 306,000
16 300015781 MAG CON SC 50A 1N 220V 1 PC 435,000 435,000
17 300028781 THERMAL OVER LOAD RELAY 18 - 26 A 600V 2 PC 160,000 320,000
18 300015861 MAG CON THELE SN 21 220 V / 32 A 3 PC 285,000 855,000
19 300029089 TIMER DIGITAL LE 35" ( PRES DRYER ) 3 PC 715,000 2,145,000
20 300008867 DOUBLE NEPPLE M24 52 PC 30,000 1,560,000
21 300014128 KABEL CONTROL 1X0.75MM 100 M 1,700 170,000
22 300028031 STEAM TRAP SPIRAX SARCO TD 42 H PMA 63 B 1 PC 5,200,000 5,200,000
Jumlah Total 86,839,400

Banyuputih, 13 Maret 2019

Disetujui Disetujui Diketahui Dibuat

Selamet Naibaho Aat Fahrul Fuad Asmuri Sri Lubowo

Operation Head Plant Manager Kadiv. Produksi Kabag. Maintenance