Professional Documents
Culture Documents
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