Вы находитесь на странице: 1из 6

DAFTAR TABEL EQUIPMENT COST DARI TOTAL PERALATAN

NO NAMA ALAT JUMLAH


1 Gudang 01 1
2 Gudang 02 1
3 Gudang 03 1
4 Belt Conveyor 01 ( Belt ,Open,Short ) Diameter : 50 Inch dan Panjang : 50 feet 1
5 Belt Conveyor 02 ( Belt , Open, Short ) Diameter : 25 Inch dan Panjang : 75 feet 1
6 Belt Conveyor 03 ( Belt , Open , Short ) Diameter : 15 Inch dan Panjang : 100 feet 1
7 Pneumatic Conveyor 01 Diameter 5 dan Inchi Panjang : 350 feet 1
8 Pneumatic Conveyor 02 Diameter 7.5 dan Inch Panjang : 500 feet 1
9 Screw Conveyor 01 Diameter 4 Inch dan Panjang 20 feet 1
10 Screw Conveyor 02 Diameter 8 Inch dan Panjang 40 feet 1
11 Screw Conveyor 03 Diameter 12 Inch dan Panjang 60 feet 1
12 Screw Conveyor 04 Diameter 16 Inch dan Panjang 80 feet 1
13 Screw Conveyor 05 Diameter 20 Inch dan Panjang 100 feet 1
14 Screw Conveyor 06 Diameter 24 Inch dan Panjang 120 feet 1
15 Cyclone 01 ( Cyclone,Wet,Urethane,Lined,Large ) Separator Diameter 25 Inch 1
16 Cyclone 02 ( Cyclone,Wet,Urethane,Lined,Large ) Separator Diameter 50 Inch 1
17 Bag Filter 01 ( BagHouse Large ) Gas Flow 10000 ft3/min 1
18 Bag Filter 02 ( BagHouse Large ) Gas Flow 20000 ft3/min 1
19 Bag Filter 03 ( BagHouse Large ) Gas Flow 30000 ft3/min 1
20 Bag Filter 04 ( BagHouse Large ) Gas Flow 40000 ft3/min 1
21 Bag Filter 05 ( BagHouse Large ) Gas Flow 50000 ft3/min 1
22 Ball Mill 01 Diameter 5 feet 1
23 Ball Mill 02 Diameter 10 feet 1
24 Ball Mill 03 Diameter 15 feet 1
25 Ball Mill 04 Diameter 20 feet 1
26 Screen 01 (Vibratory, 1-Deck, Large ) Deck Area 50ft2 1
27 Screen 02 (Vibratory, 1-Deck, Large ) Deck Area 60ft2 1
28 Screen 03 (Vibratory, 1-Deck, Large ) Deck Area 70ft2 1
29 Screen 04 (Vibratory, 1-Deck, Large ) Deck Area 80ft2 1
30 Bin Volume 4000 ft3 1
31 Silo 1
32 Grate Cooler 01 1
33 Grate Cooler 02 1
34 Pompa 01 Centrifugal Type ( Horizontal , ANSI,1-Stage ) Pipe Diameter 2 Inch 1
35 Pompa 02 Centrifugal Type ( Horizontal , ANSI,1-Stage ) Pipe Diameter 3 Inch 1
36 Pompa 03 Centrifugal Type ( Horizontal , ANSI,1-Stage ) Pipe Diameter 4 Inch 1
37 Pompa 04 Centrifugal Type ( Horizontal , ANSI,1-Stage ) Pipe Diameter 5 Inch 1
38 Pompa 05 Centrifugal Type ( Horizontal , ANSI,1-Stage ) Pipe Diameter 6 Inch 1
39 Fan 01 ( Axial, Large ) Nickel Diameter : 23 Inch 1
40 Fan 02 ( Axial, Large ) Nickel Diameter : 27 Inch 1
41 Fan 03 ( Axial, Large ) Nickel Diameter : 31 Inch 1
42 Fan 04 ( Axial, Large ) Nickel Diameter : 35 Inch 1
43 Fan 05 ( Axial, Large ) Nickel Diameter : 39 Inch 1
44 Fan 06 ( Axial, Large ) Nickel Diameter : 43 Inch 1
45 Fan 07 ( Axial, Large ) Nickel Diameter : 47 Inch 1
46 Fan 08 ( Axial, Large ) Nickel Diameter : 51 Inch 1
47 Fan 09 ( Axial, Large ) Nickel Diameter : 55 Inch 1
48 Fan 10 ( Axial, Large ) Nickel Diameter : 59 Inch 1
49 Reaktor (Jacketed, Non-Agitated) Stainless Steel,316 Volume 10000 gallons 1
50 Rotary Drum Filter Stainless Steal, 316 Filter Area 500 ft2 1
51 Rotary Kiln 01 Low-Hazard Duty 25 million BTU/hr 1
52 Rotary Kiln 02 Low-Hazard Duty 50 million BTU/hr 1
53 Heat Exchanger (Shell/Tube,Floating Head, Large) Titanium Area 10000 ft2 M Pressure 900 psi 1
54 Tangki (API,Cone Roof, Field Fab) Titanium Volume 1000000 gallons 1
55 Bucket Elevator 01 ( Bucket,20x"8") Lift Height 50 feet 1
56 Bucket Elevator 02 ( Bucket,20x"8") Lift Height 100 feet 1

Diketahui Nilai E Pada Tahun 2014 sebesar $ 28.568.300


Dikeathui Nilai E Pada Tahyn 2021 sebesar $36.758.086,1

Perkiraan Modal Tetap Pada Tahun 2014


Untuk Jenis Bahan Baku Padatan

No Item Prosentase
1 Peralatan yang dibeli dikirimkan ( termasuk peralatan fabrikasi dan mesin proses ) 100
2 Pemasangan alat, instalasi 45
3 Instrument dan Control (instalasi) 9
4 Pemipaan ( Instalasi ) 16
5 Listrik ( Instalasi ) 10
6 Bangunan dan Pemeliharaan 25
7 Perbaikan Halaman 13
8 Perbaikan Fasilitas 40
9 Tanah 6
10 Total Indirect Plant Cost 264
Indirect Cost
11 Teknik dan supervisi 33
12 Biaya Konstruksi 39
13 Total Direct Cost + Indirect Cost 336
14 Biaya Konstruksi (Kira - Kira 5% Total Direct Cost + Indirect Plant Cost ) 17
15 Biaya tak terduga ( Kira - kira 10% Total Direct Cost + Indirect Plant Cost ) 34
16 Total Fixed Cost Investment 387

Jadi Modal Tetap Pada Tahun 2014 adalah sebesar $ 110.559.321


Perkiraan Modal Tetap Pada Tahun 2021
Untuk Jenis Bahan Baku Padatan
No Item Prosentase
1 Peralatan yang dibeli dikirimkan ( termasuk peralatan fabrikasi dan mesin proses ) 100
2 Pemasangan alat, instalasi 45
3 Instrument dan Control (instalasi) 9
4 Pemipaan ( Instalasi ) 16
5 Listrik ( Instalasi ) 10
6 Bangunan dan Pemeliharaan 25
7 Perbaikan Halaman 13
8 Perbaikan Fasilitas 40
9 Tanah 6
10 Total Indirect Plant Cost 264
Indirect Cost
11 Teknik dan supervisi 33
12 Biaya Konstruksi 39
13 Total Direct Cost + Indirect Cost 336
14 Biaya Konstruksi (Kira - Kira 5% Total Direct Cost + Indirect Plant Cost ) 17
15 Biaya tak terduga ( Kira - kira 10% Total Direct Cost + Indirect Plant Cost ) 34
16 Total Fixed Cost Investment 387

Jadi Total Modal Tetap Pada Tahun 2021 sebesar $ 142.253.793.2


ERALATAN
HARGA 2014 HARGA 2019
Harga Indeks 2014 736.9
Harga Indeks 2021 948.15

61500 79130.45
45000 57900.33
35400 45548.26
209400 269429.52
298600 384200.83
2100 2702.02
6100 7848.71
11200 14410.75
17200 22130.79
24000 30880.17
31600 40658.90
16900 21744.79
45500 58543.66
41700 53654.30
71500 91997.18
100200 128924.73
128100 164822.93
155600 200206.46
270500 348045.29
1167700 1502449.12
2747100 3534621.88
5040700 6485737.15
25700 33067.52
29300 37699.55
32700 42074.24
35900 46191.59
29100 37442.21

4900 6304.70
6300 8106.05
7500 9650.05
8600 11065.40
9700 12480.74
12700 16340.76
19000 24446.80
26800 34482.86
36200 46577.60
47400 60988.34
60400 77715.10
75400 97015.21
92400 118888.67
111500 143464.14
132800 170870.29
193800 249357.40
644400 829132.66
3416000 4395278.06
4764400 6130229.15
4328700 5569625.33
3785100 4870189.39
34600 44518.92
69400 89295.17
28568300 36758086.10

Total Harga
28568300
12855735
2571147
4570928
2856830
7142075
3713879
11427320
1714098
75420312

9427539
11141637
95989488
4856611
9713222
110559321
Total Harga
36758086.0972
16541138.7437
3308227.74874
5881293.77555
3675808.60972
9189521.52429
4778551.19263
14703234.4389
2205485.16583
97041347.2965

12130168.4121
14335653.5779
123507169.286
6248874.63652
12497749.273
142253793.196

Вам также может понравиться