You are on page 1of 1

PerhitungankomponenCtertimbang

Gas(InclPilot)
MFO/HSD(InclPilot)
TotalBahanBakar
Totalophour
ophourGas
ophourMFO

Rp53,501,983,559
Rp100,216,750,970
Rp153,718,734,528.94
=((GasxCFxJam1thn)+(MFOxCFxJam1thn))
(GasxCFxJam1thn)
(MFOxCFxJam1thn)

NDC
HeatRate
BasicAsumption
GasModeOperation
MFOModeOperation
Totalhoursperyear
CFyear13
CFyear415
1USD
GasPrice
MFOPrice
HSDPrice

100%
100%
8760
45%
66%
Rp13,500
$9.80
Rp6,456
Rp8,625

MFO
MFODensity
HHVMFO
LHVMFO
LHVMFO

0.954
18636
17517.84
9284.46

HSD
HSDDensity
LHVHSD

hr

perMMBTU
perltr
perltr

kg/ltr
BTU/lbs
BTU/lbs
kcal/ltr

0.851 kg/ltr
18170 BTU/lbs

LHVHSD

10094.45 kcal/kg

LHVHSD
LHVHSD

8590.37 kcal/ltr
34089.35 BTU/ltr
Convertion
1BTU=
1lbs=

Th
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15

0.2519958
0.4535924

kcal
kg

Note:
1

CALCULATIONOFCAPITALCOST&FUELCOST
0
GasModeOperation
MFOModeOperation
9,000
kW
9,000
kW
2091.55
kcal/kWh
2958
kcal/kWh
ophourGas
3942
3942
3942
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6

kWh(Gas)
35,478,000
35,478,000
35,478,000
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400

ophourMFO
3942
3942
3942
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6
5781.6

kWh(MFO)
35,478,000
35,478,000
35,478,000
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400
52,034,400

TotalkWh

730,846,800

TotalkWh

730,846,800

ComponentA
ComponentC

Rp103.44 perkWh
Rp1,577.47 perkWh

TOTAL

Rp1,680.91 perkWh

PanitiaLelangmaydisqualifytheBidderifthereisanyvaluedeliveredinthisformisdifferentwith
Schedule2.3:PlantPerformanceGuarantee

You might also like