Date post: | 23-Feb-2018 |
Category: |
Documents |
Upload: | almengarun |
View: | 222 times |
Download: | 0 times |
of 64
7/24/2019 Ekotek Bioetano
1/64
Tahun
Marshall and Swift y = 18.723x - 36352
All Industries Tahun CEP
1987 814 2005 1187.15
1988 852 2007 1225.011989 895 200 120.!!8
1990 915.1 2008 124!.784
1991 9!0. 2009 122.507
1992 94!.1 2010 1281.2!
199! 94.2 2011 1299.95!
1994 99!.4 2012 1!18.7
1995 1027.5 201! 1!!7.!99
199 10!9.1 2014 1!5.122
1997 105.8 2015 1!74.845
1998 101.9 201 1!9!.58
1999 108.! 2017 1412.291
2000 1089 2018 1431.014
2001 109!.9 2019 1449.737
2002 1102.5 2020 1468.46
800
1000
1200
f(x) = 18.7226470588x - 36351.9195588235
7/24/2019 Ekotek Bioetano
2/64
"ar#a alat dia$%il dari &CE inde' 1954 ( 1225.061 (Aries Newton)
CE inde' 2015 ( 1412.291 (dari regresi)
) ( 18.723x 36352
' ( 1954
) ( 232.74
Asu$si *1 ( +, 12000
7/24/2019 Ekotek Bioetano
3/64
7/24/2019 Ekotek Bioetano
4/64
7/24/2019 Ekotek Bioetano
5/64
DAFTAR HARGA
10.76
Alat Proses ta!a
No Nama Alat Kode
1 S-reener
2 +tar) /ru$ ilter3 C2 Tan
4 Main er$entr +ea-tr
5 sa--har$)-ess Tan
6 "idrlisa +ea-tr
7 er$entr Stra#e Tan
8 / t
7/24/2019 Ekotek Bioetano
6/64
6 "eater "3202
7 Cler E320!
8 Ea,ratr9 /istilasi Etanl 1
10
11
Alat Po!$a
No Nama Alat Kode
1 %&reener 'eed P!$ P3101 A6
2 ater eed Pu$, P3102 A63 "idrlisis Pu$, P310! A6
4 Pree e$entr feed ,u$, P3104 A6
5 er$entr eed Pu$, P3105 A6
6 Tan eed Pu$, P310 A6
7 ilter Press eed Pu$, P3107 A6
8 /eanter eed Pu$, P3108 A6
9 / t P d P P 109 A6
7/24/2019 Ekotek Bioetano
7/64
2 Tan#i air sanitasi
3 essel ,en)arin#
4 Tan#i air ,endin#in
5 In e'-han#eatin
anin
Nama Alat Kode
Ea,ratr E3801
Ea,ratr E3802
Ea,ratr E380!
u$lah
7/24/2019 Ekotek Bioetano
8/64
ALAT-ALAT
-!s ang digna*an
Ex = Ey x (Nx/Ny)i!ana #x "arga alat tan 2016
# "arga alat ang di*etai (2006)
Nx ndex tan 2016
N ndex ang di*etai 2002
N ndex ang di*etai 1987
eteta$an 1+, ( 12000
Jmla! Ka"a#$ta#H
'
2 42.089951292 453.041507853 26000
4 !0.1!7104!425 324.385243157 210001 25.1982!50! 6656.6179001allon 13000
10 28928.455452078 216399.889578allon 223000
4 19.4!70277782$! 1267.47707504allon 40000
4 486.797972556 128597 allon 130000
3 !8.5!7042189 102111 allon 40000
1 3 6 141 732283465 17 200
$2 ft2
$2
ft2
$!
ft!
$!
$!
7/24/2019 Ekotek Bioetano
9/64
1 40.2487582083 433.223546289 2700
1 56.1503764886 604.382999891 3400
1 561.782149235 171.23119908782 3.2354438481 1900
1 0
1 0
1 ;t3 0.028317 1
1!3 264.17 gall 101.325
Jmla!Ka"a#$ta# H
m3(#.)"a L(# '
2 281.!7!898179 al!in 3.03975 17.751879
21152.912551957 al!in 442.210941163 72.737253 30002696.4643633982 al!in 267.135752059 43.939937 1300
2 17.4284292587 al!in 6.6848453444 1.0995596 100
2 26.6284504856 al!in 10.2136039121 1.6799889 120
2 1320.34132496 al!in 506.429892689 83.300334 1000
2 1320.34132496 al!in 506.429892689 83.300334 900
2314.0506923509 al!in 120.457229823 19.813458 1100
2 404 096117953 l i 154 99503786 25 494424 1 400
$2 ft2
$2 ft2
t
$
7/24/2019 Ekotek Bioetano
10/64
1 812.5 $! 214638.125 gallon 15000
1 25.75 $! 6782.565 gallon 11000
1 248.852 $! 65739.233 gallon 8700
1 0.5899519552 $! 20.833 ;t3 1000
1 0.5899519552 $! 20.833 ;t3 4000
Jmla! Ka"a#$ta#Ha%&
'
1 20.6331204427 !2 222.012375963 't2 155000
1 22.08275712 !2 237.610466611 't2 160000
1 33.2337380247 !2 357.595021146 't2 190000
75.9496155873 817.21786372 505000
75.9496155873 817.2178637199 505
7/24/2019 Ekotek Bioetano
11/64
1!9!.58
1102.50
814.00
a%&a "e% Alat Ha%&a "e% alat Ha%&a Total
R" *216 R" R"
312000000 44512 89024
252000000 35952 143808156000000 22256 22256
2676000000 381776 3817760
480000000 68480 273920
1430000000 164320 657280
440000000 68480 205440
756 800 000 21 741 65 223
7/24/2019 Ekotek Bioetano
12/64
32400000 3413 3413
40800000 4298 4298
0 0 020900000 26417600 26417600
0 0 0
0 0 0
$a
a%&a "e% Alat Ha%&a "e% alat Ha%&a Total
R" *216 R" R"
0 0 0
33000000 41712000 4171200014300000 18075200 18075200
1100000 1390400 1390400
1320000 1668480 1668480
11000000 13904000 13904000
10800000 13651200 27302400
13200000 16684800 33369600
16 800 000 21 235 200 42 470 400
7/24/2019 Ekotek Bioetano
13/64
165000000 208560000 208560000
121000000 152944000 152944000
95700000 120964800 120964800
11000000 13904000 13904000
44000000 55616000 55616000
69520000 69520000
"e% Alat *1+5, Ha%&a "e% alat Ha%&a TotalR" *216 R" R"
1705000000 2155132371.88209 2155132371.88209
1760000000 2224652770.97506 2224652770.97506
2090000000 2641775165.53288 2641775165.53288
5555000000 7021560308.39002 7021560308.39002
5555000
7/24/2019 Ekotek Bioetano
14/64
2002
19871987
1987
1987
1954
7/24/2019 Ekotek Bioetano
15/64
2002
0.01
2002
7/24/2019 Ekotek Bioetano
16/64
7/24/2019 Ekotek Bioetano
17/64
+u$us untu $en-ari har#a ,ada tahun 2018 den#an indes "A+:A A;AT
/i$ana&
E' ( har#a tahun 201
E) ( har#a tahun 200
?' ( Indes tahun 201
?) ( indes tahun 200
Indes tahun 200 ( 478. Twler
Indes tahun 201 ( 1!9!.58
1 dlar ( 12000 ru,iah
data har#a alat $enurut Che$i-al En#ineerin# and desi#n ta%le . :ain Twler
? E@ui,$ent satuan Slwer Su,,er
iler #6a$ 5000 200000
1 +eatr a-et $! 0.5 100
2 Centrifu#e
"i#h S,eed dis dia$eterB $ 0.2 0.49
At$s,heri- S. ,werB 2 20
! ilter =/ru$ ilter> areaB $2 10 180
4 "eat En#-han#er
#x # (NxN)
7/24/2019 Ekotek Bioetano
18/64
di$ana Ce ( har#a alat =*>
aB% ( nstanta
S ( uuran
n ( Es,nen Ti,e alat
"ar#a alat
No Nama Alat Kode Jmla! Ka"a#$ta#
1 "eater "3101 1 51.0!
2 Cler E3101 1 172.24
! "eater "3102 1 19.15
4 ndensr 3101 1 8.89
5 "eat E'-han#er E3201 1 2.8
"eater "3202 1 40.25
7 Cler E320! 1 5.15
8 P3101 A6 2 17.759 P3102 A6 2 72.74
10 P310! A6 2 4!.94
11 P3104 A6 2 1.10
12 P3105 A6 2 1.8
1! P310 A6 2 8!.!0
14 P3107 A6 2 8!.!0
15 P 108 A6 2 19 81
7/24/2019 Ekotek Bioetano
19/64
!0 ater Pr-ess stra#e tan 10 129.74
!1 Mlasses Stra#e Tan 5 7!7!.598571
!2 +e%iler /istilasi Etanl 1 1 92.75
!! ndensr /istilasi Etanl 1 1 09.1!!4 +e%iler /istilasi Etanl 2 1 727.5
!5 ndensr /istilasi Etanl 2 1 !8!.9
! ndensr distilasi A-id 1 1 !10.!
!7 +e%iler /istilasi A-id 1 1 12!.41
!8 Stri,,er 1 7 2.!2
!9 Ea,ratr 1 171.2!
Stri,,er 2 2.05/istilasi Etanl 1 82 !.24
/istilasi Etanl 2 84 2.4!
/istilasi Asa$ Asetat 1 8! 4.21
!5
!
7/24/2019 Ekotek Bioetano
20/64
7 iler 2 2515.85 #6a$
8 Tan#i ,na$,un# u$,n %iler 224.57 $!
9 a Air Pena$,un# 194.57 $!
In E'-han#e 21.18!929105$!6a$10 Clin# Twer 1!7.78705429 ;6s
8
9
1011
12
Ttal
Ttal har#a alat =PE> Pa%ri asa$ %enFat ( 128584092
7/24/2019 Ekotek Bioetano
21/64
A+I T "A;AMA? !19
a % n
400 2 0.8
14000 15400 0.7
!000 20000 0.8
!7000 1200 1.2
345000 5000 0.!
7/24/2019 Ekotek Bioetano
22/64
Ha%&a "e% Alat *26 Ha%&a "e% alat Ha%&a Total
' R" *216 ' '
14B490 17!B884B092 42B192 42B192
25B157 !01B887B105 7!B252 7!B252
24B885 298B17B152 72B458 72B458
10B782 129B!82B57 !1B!94 !1B!94
15B5!2 18B!80B574 45B225 45B225
11B070 1!2B8!4B8!1 !2B2!2 !2B2!2
14B941 179B294B798 4!B505 4!B505
$! 10B94! 1!1B!14B4!8 !1B8! !B72;6s 11B529 1!8B!48B557 !!B570 7B140
;6s 7B794 9!B5!2B90! 22B95 45B!91
;6s !B!54 40B245B48! 9B75 19B5!1
;6s !B!89 40B7!B471 9B89 19B7!9
;6s 12B98! 155B797B979 !7B804 75B08
;6s 12B98! 155B797B979 !7B804 75B08
$2
$2
$2
$2
$2
$2
$2
7/24/2019 Ekotek Bioetano
23/64
$! 109B80 1B!18B!15B792 !19B885 !B198B849
$ !2B542 4B!50B50B418 1B055B! 5B278B178
$ 70B92 851B54!B8!! 20B24 20B24
$2 !B0! 7!B2!9B84! 185B198 185B198$! 74B0!! 888B!95B271 215B5 215B5
$4 4!B788 525B458B!02 127B501 127B501
$2 !7B!! 448B02B214 108B712 108B712
$2 20B80 250B!20B428 0B7!9 0B7!9
$ 11B000 1!2B000B000 !2B029 224B205
$2 !12B450 !B749B!9B024 909B778 909B778
$ 10B000 120B000B000 29B118 174B70/ia$eterB $ 9B900 118B800B000 28B82 2B!!B7
/ia$eter 11B000 1!2B000B000 !2B029 2B90B4
/ia$eter 15B000 180B000B000 4!B7 !B25B140
7/24/2019 Ekotek Bioetano
24/64
1 218B98 !7!4.11 !7!4.11
! 114B80 !!428.05 1002858.14
4 109B709 !19445.75 958!!7.24
1 191B487 5575!.92 17291.75 115B727 !!98.91 101090.72
1115747.747578 1,+,+6+5.,8
7/24/2019 Ekotek Bioetano
25/64
7/24/2019 Ekotek Bioetano
26/64
1!479.8047 #al
45501.4191
448!.!98
2!47.17082
105.917
148!!.!29
489.5512219215.1528
1107.705!
7/24/2019 Ekotek Bioetano
27/64
470.04255!
129.744! $!
7!7!.598
7/24/2019 Ekotek Bioetano
28/64
7/24/2019 Ekotek Bioetano
29/64
LA4RAN
4RHTNGAN ANAL/A KN DAN KLA9AK
:A4TAL N;/TNTA. F$"me0t :o#t
"ar#a alat =EC>
? ?a$a alat u$lah"ar#a ,er satuan
*
1 "eater 1 42B192
2 Cler 1 7!B252! "eater 1 72B458
5 ndensr 1 !1B!94
"eat E'-han#er 1 45B225
7 "eater 1 !2B2!2
8 Cler 1 4!B505
9 P3101 A6 2 !1B8!
P3102 A6 2 !!B570
10 P310! A6 2 22B95
1! P3104 A6 2 9B75
15 P3105 A6 2 9B89
17 P310 A6 2 !7B804
18 P3107 A6 2 !7B804
19 P3108 A6 2 14B41
7/24/2019 Ekotek Bioetano
30/64
!8 +e%iler /istilasi Etanl 1 1 20B24
!9 ndensr /istilasi Etanl 1 1 185B198
40 +e%iler /istilasi Etanl 2 1 215B5
41 ndensr /istilasi Etanl 2 1 127B50142 ndensr distilasi A-id 1 1 108B712
4! +e%iler /istilasi A-id 1 1 0B7!9
44 Stri,,er 1 7 !2B029
45 Ea,ratr 1 909B778
4 Stri,,er 2 29B118
47 /istilasi Etanl 1 82 28B82
48 /istilasi Etanl 2 84 !2B02949 /istilasi Asa$ Asetat 1 8! 4!B7
50 Clin# water stra#e tan 10 !92B049
51 Tan#i Pen)arin# 1 !79B70
52 Tan#i Air Sanitasi 1 200B!45
5! Tan#i Air $,an iler ! 102B284
54 iler 1 1 4B859B822
55 iler 2 1
5 Tan#i ,na$,un# u$,n %iler ! !7B!4
57 a Air Pena$,un# 4 !!4B28
58 In E'-han#e 1 !19B44
59 Clin# Twer 557B54
7/24/2019 Ekotek Bioetano
31/64
ia)a EM; ( 0 ' EC
( 0 ' 128B584B092
( * 12B858B409
Paa %aran# I$,r ( 0 ' EC( 0 ' 128B584B092
( * 25B71B818
Total 4%!a#ed >$"me0t :o#t *4:
PEC = 128B584B092 19B287B14
!21B40 !21B40
25B71B818
( * 188B054B2!4 2. >$"me0t 0#tallat$o0
4!G PEC =Material 11GB ;a%r !2G> *
3. 4$"$0&
Siste$ luid & 8G PEC =Material 49GB ;a%r !7G> *
,. 0#t%me0tat$o0
E'tensie Cntrl & !0G PEC =Material 24GB ;a%r G>
*
5. 0#lat$o0
8G PEC =Material !GB ;a%r 5G> *
6. let%$al Ax$l$a%$e#
10315G PECB dia$%il 10G PEC *
7/24/2019 Ekotek Bioetano
32/64
TTAL 4H9/:AL 4LANT :/T *44: ( *
1. 0&$0ee%$0& a0d :o0#t%t$o0 *@:
ntu PPC S* 5B000B000 E J C se%esar 20G PPC *
TTAL DR:T 4LANT :/T *D4:
DPC = PPC + Engineering and Construction *
11. :o0t%ato%# Fee
4 3 10 G /PCB dia$%il se%esar 5G /PC *
12. :o0t$0&e0y
Cntin#en-) aera#e se%esar 25G /PC *
TTAL F
7/24/2019 Ekotek Bioetano
33/64
-. rea
"ar#a ( * 0 6#
e%utuhan ( 1B!50B720 #6tahun
ia)a ,e$%elian ,er tahun ( * !78B202
d. Asa$ Sulfat
"ar#a ( * 0 6#
e%utuhan ( 1B!50B720 #6tahun
ia)a ,e$%elian ,er tahun ( * 472B752
Total %aC mate%$al ( * 75B817B99
2. 0"%oe## 0?e0to%y
esarn)a di,eriraan 0.5 Manufa-turin# Cst untu 12 a$ ,erasi
7/24/2019 Ekotek Bioetano
34/64
A. DR:T ANFA:TRNG :/T
1. RaC ate%$al ( * 75B817B99
2. Lao%
a%atan :ai 6 %ulan u$lah*
re$an 700 5
Su,erisr En#ineer 800 5
7/24/2019 Ekotek Bioetano
35/64
2. Lao%ato%y
10320G dari %ia)a ;a%rBdia$%il 10G ( *
3. 4la0t ?e%!ead
503100G dari %ia)a ;a%rB dia$%il 50G ( * ,. 4a)a&$0& a0d T%a0#"o%tat$o0
4G dari har#a ,enualan ,rdu sela$a 1 tahun
( * !0B000B000
TTAL NDR:T ANFA:TRNG :/T
I!C ( Paroll ver(ead + La$orator + Plant ver(ead + Pac)aging
and *ransportation
( * !0B245B700
:. F
7/24/2019 Ekotek Bioetano
36/64
Perawat 400 !
S,ir 250 4
24G C =+,>
( * 1!2B71!B9
TTAL GNRAL
7/24/2019 Ekotek Bioetano
37/64
N
"ar#a ttal
*
42B192
7!B25272B458
!1B!94
45B225
!2B2!2
4!B505
!B72
7B14045B!91
19B5!1
19B7!9
75B08
75B08
29B282
7/24/2019 Ekotek Bioetano
38/64
20B24
185B198
215B5
127B501108B712
0B7!9
224B205
909B778
174B70
2B!!B7
2B90B4!B25B140
!B920B48
!79B70
200B!45
!0B85!
4B859B822
1B912B902
1B!!7B144
!19B44
!B!45B!84
7/24/2019 Ekotek Bioetano
39/64
94B!81
12B858B409
80B8!B!21
110B582B!19
!8B575B227
10B28B727
12B858B409
7/24/2019 Ekotek Bioetano
40/64
50!B95B540
100B7!9B108
04B4!4B48
!0B221B7!2
151B108B2
785B75B04!
7/24/2019 Ekotek Bioetano
41/64
7/24/2019 Ekotek Bioetano
42/64
:ai 6 tahun*
42B000
48B000
81B000
54B000
1B200
1B2001B200
21B00
!2B400
!27B00
tahun
B000
B000
B000
7/24/2019 Ekotek Bioetano
43/64
!2B70
1!B800
7/24/2019 Ekotek Bioetano
44/64
14B400
12B000
24B000
!44B400
B!4
B442
7/24/2019 Ekotek Bioetano
45/64
7/24/2019 Ekotek Bioetano
46/64
7/24/2019 Ekotek Bioetano
47/64
7/24/2019 Ekotek Bioetano
48/64
7/24/2019 Ekotek Bioetano
49/64
7/24/2019 Ekotek Bioetano
50/64
7/24/2019 Ekotek Bioetano
51/64
7/24/2019 Ekotek Bioetano
52/64
7/24/2019 Ekotek Bioetano
53/64
ANAL/A KLA9AKAN
1. 4e%e0t 4%o$t 0 /ale# *4/
P% = .Pro/it 0 1arga Pen2ualan Produ)3 4556
euntun#an Se%elu$ Paa ( * !!B002B895
"ar#a Penualan Prdu ( * 750B000B000
Ps% ( 45
euntun#an Setelah Paa ( * 28B802B!1"ar#a Penualan Prdu ( * 750B000B000
Psa ( !
2. 4e%e0t Ret%0 0?e#tme0t
"I = .Pro/it 0 FCI3 4556
euntun#an Se%elu$ Paa ( * !!B002B895CI ( * 785B75B04!
+
7/24/2019 Ekotek Bioetano
54/64
,. %ea) ?e0 4o$0t *4
/e,resiasi ( * 70B718B854 6tahun
Pr,ert) Ta'es ( * 7B857B50 6tahunInsuran-e ( * 7B857B50 6tahun
a ( * 8B4!4B155 6tahun
+aw Material ( * 75B817B99
Pa-a#in# and Trans,rtatin ( * !0B000B000
tilities ( * 40B277B1
+)alties and Patents ( * 7B500B000a ( * 15!B594B85
;a%r ( * !27B00 6tahun
Pa)rll
7/24/2019 Ekotek Bioetano
55/64
C ( Annual Cash lw
i ( /is-unted Cash lw
n ( $ur ,a%ri
/i$ana&
CI ( * 785B75B04! 6tahun
C ( * 10B091B099 6tahun
SC =Sala#e alue> ( 10G CI
S ( 78B57B504
$ur Pa%ri =n> ( =CI3S>6 de,resiasi
n ( 10
C =Cash lw> ( euntun#an setelah ,aa /e,resiasi inan-e
C ( 472B2!4B8!8
dilauan trial har#a i untu $e$,erleh har#a edua sisi ,ersa$aan sa$aB
,ersa$aan )an# di#unaan )aitu &
= C C > ' = 1i >n 3 = S C > ( C == 1i >n31L.=
Trial i =den#an #al see> ( 0
ruas iri ( 4B74B909B8!4 a
ruas anan ( B!10B9!B851 %
7/24/2019 Ekotek Bioetano
56/64
6tahun
6tahun
6tahun6tahun
6tahun6tahun
6tahun
6tahun
7/24/2019 Ekotek Bioetano
57/64
6tahun
6tahun
6tahun
6tahun6tahun
7/24/2019 Ekotek Bioetano
58/64
i>1>
31B54B027B017
7/24/2019 Ekotek Bioetano
59/64
7/24/2019 Ekotek Bioetano
60/64
Titik Kiri Titik Kanan
Kaa!ita! 0 100 Kaa!ita!
"a 86434154.71 86434154.71 "a "ixed exen!e
"a 86434154.71 240029019.43 "a#$a $aria%&e exen!e
"a#0'3 a 138624580.52 413997105.44 "a#a#$a reu&ar exen!e
0 5 10 15 20 25 30 35 40 45 50 55 60 65 70 75 80 85 90 95 100
0.00
100000000.00
200000000.00
300000000.00
400000000.00
500000000.00
600000000.00
700000000.00
800000000.00
900000000.00
Sa
Sa+Fa
SDP BEP
Sa+Fa
F
Fa+Ra+Va
Fa+0.3Ra
7/24/2019 Ekotek Bioetano
61/64
0.00 750000000.00 *a *a&e!
"a 86434154.71 836434154.71 *a#"a T+ta& ,+!t
7/24/2019 Ekotek Bioetano
62/64
7/24/2019 Ekotek Bioetano
63/64
/ = 29.00
* = 11.00
7/24/2019 Ekotek Bioetano
64/64