7/28/2019 ekotekQ (2)

1/10

T

No. Nama Alat harga satuan($) jumlah harga sub total($)

1 Tanki penyimpan tetes 5,105,770 3 15,317,310

2 Tanki umpan tetes 129,348 4 517,392

3 Tanki Asam 4,616 1 4,616

4 Mixing & sterilz, tank 255,290 1 255,2905 Mash steril storage 285,925 2 571,850

6 Fermentor 428,886 3 1,286,658

7 Beer tank 76,586 1 76,586

8 Fusel oil storage] 22,977 2 45,954

9 Beer column 395,053 1 395,053

10 Aldehide column 74,396 1 74,396

11 Exhausting column 309,981 1 309,981

12 Rectifying column 517,151 1 517,151

13 Beer preheater 17,910 1 17,910

14 Condenser I 17,222 2 34,444

15 Condenser II 6,889 1 6,889

16 Side stream cooler I 13,777 1 13,777

17 Side stream cooler II 689 1 689

18 fusel oil cooler 8,611 2 17,222

19 pompa tetes 8,473 1 8,473

20 pompa molases transfer 3,841 1 3,841

21 Pompa mash steril 3,841 1 3,841

22 Pompa transfer 1,757 1 1,757

23 Pompa Beer 5,126 1 5,126

24 pompa reflux I 2,239 1 2,239

25 Pompa reflux II 2,411 1 2,41126 Pompa reflux III 2,928 1 2,928

No peralatan utilitas

1 rak 587,323 2 1,174,646

2 boiler 255,217 2 510,434

3 transformator 17,855 2 35,710

4 pompa air 5,032 12 60,384

5 tanki floculator 79,118 1 79,118

6 saringan pasir 30,626 1 30,626

7 ion exchanger 17,118 3 51,354

8 bak penampung air pendingin 96,976 1 96,9769 cooling tower 17,118 1 17,118

1995

7/28/2019 ekotekQ (2)

2/10

harga sub total($) harga sub total(rupiah)

17,486,992 170,235,870,907

590,680 5,750,270,623

5,270 51,302,009

291,452 2,837,281,186652,852 6,355,514,302

1,468,912 14,299,857,167

87,434 851,173,242

52,463 510,730,619

451,012 4,390,600,667

84,934 826,833,684

353,890 3,445,114,416

590,405 5,747,592,160

20,447 199,050,907

39,323 382,809,014

7,865 76,564,026

15,728 153,116,937

787 7,657,514

19,661 191,404,507

9,673 94,168,528

4,385 42,688,695

4,385 42,688,695

2,006 19,527,216

5,852 56,970,126

2,556 24,884,142

2,753 26,795,7423,343 32,541,656

1,341,033 13,054,961,009

582,736 5,672,939,735

40,768 396,879,279

68,937 671,104,967

90,325 879,313,772

34,964 340,375,940

58,628 570,745,967

110,713 1,077,786,75319,543 190,248,656

TOTAL 239,507,364,767

2013

Nilai tukar rupiah per 1 dolar

9735

7/28/2019 ekotekQ (2)

3/10

indeks harga tahun 1995

331.1

indeks harga tahun 2013

378

indeks harga tahun 2013 / indeks harga tahun 1995

1.141649049

7/28/2019 ekotekQ (2)

4/10

No. Nama Alat harga sub total($)

1 Tanki penyimpan tetes 17,486,992

2 Tanki umpan tetes 590,680

3 Tanki Asam 5,270

4 Mixing & sterilz, tank 291,452

5 Mash steril storage 652,852

6 Fermentor 1,468,912

7 Beer tank 87,434

8 Fusel oil storage] 52,463

9 Beer column 451,012

10 Aldehide column 84,93411 Exhausting column 353,890

12 Rectifying column 590,405

13 Beer preheater 20,447

14 Condenser I 39,323

15 Condenser II 7,865

16 Side stream cooler I 15,728

17 Side stream cooler II 787

18 fusel oil cooler 19,661

19 pompa tetes 9,673

20 pompa molases transfer 4,385

21 Pompa mash steril 4,385

22 Pompa transfer 2,00623 Pompa Beer 5,852

24 pompa reflux I 2,556

25 Pompa reflux II 2,753

26 Pompa reflux III 3,343

Total Harga Alat

Harga FOB

No. Item Persen

1 Ongkos Kirim 10

2 Pajak 10

3 Asuransi 20Total

Harga Sampai di Pabrik

No. Item

1 Harga dari Toko

2 Harga FOB

Total

Tah

7/28/2019 ekotekQ (2)

5/10

No peralatan utilitas harga sub total($)

1 rak 1,341,033

2 boiler 582,736

3 transformator 40,768

4 pompa air 68,937

5 tanki floculator 90,325

6 saringan pasir 34,9647 ion exchanger 58,628

8 bak penampung air pendingin 110,713

9 cooling tower 19,543

Total

7/28/2019 ekotekQ (2)

6/10

harga sub total(rupiah)

119,165,109,635

4,025,189,436

35,911,407

1,986,096,830

4,448,860,012

10,009,900,017

595,821,269

357,511,433

3,073,420,467

578,783,579 2,411,580,091

4,023,314,512

139,335,635

267,966,310

53,594,818

107,181,856

5,360,260

133,983,155

65,917,970

29,882,087

29,882,087

13,669,05139,879,088

17,418,899

18,757,019

22,779,159

151,657,106,082

Harga Sub Total

15,165,710,608

15,165,710,608

30,331,421,21660,662,842,433

Harga Sub Total

151,657,106,081.86

60,662,842,432.74

212,319,948,514.61

un 2013

7/28/2019 ekotekQ (2)

7/10

harga sub total(rupiah)

13,054,961,009

5,672,939,735

396,879,279

671,104,967

879,313,772

340,375,940570,745,967

1,077,786,753

190,248,656

22,854,356,079

7/28/2019 ekotekQ (2)

8/10

Direct CostsPurchased equipment-delivered (including fabricated equipment and process machinery)

Purchased-equipment installation

Instrumentation and controls (installed)

Piping (installed)

Electrical (installed)

Buildings (including services)

Yard improvements

Service facilities (installed)

Indirect CostsEngineering and supervision

Construction expenses

Legal expenses

Contractors fee (about 5% of direct and indirect plant costs)

Contingency (about 10% of direct and indirect plant costs)

Total Indirect Costs

hal 183. Tabel 17.Ratio factors for estimating capital-investment items based on delivered e

Fluid Processing Plant

Total Direct Cost

Fixed Capital Investment (Total Direct and Indirect Plant Costs)

Total capital investment

Working capital (about 15% of total capital investment)

7/28/2019 ekotekQ (2)

9/10

7/28/2019 ekotekQ (2)

10/10

percent Harga Sub Total100 235,174,304,594

47 110,531,923,159

36 84,662,749,654

68 159,918,527,124

11 25,869,173,505

18 42,331,374,827

10 23,517,430,459

70 164,622,013,216

846,627,496,537

percent Harga Sub Total33 77,607,520,516

41 45,318,088,495

4 3,386,509,986

22 35,182,075,967

44 11,382,436,342

172,876,631,307

1,019,504,127,844

179,912,493,149

1,199,416,620,993

uipmentcost