Pay Out Time POT Break Event Point BEP
Tabel 6.2 Modal Tetap No
Keterangan US
Rp. Total Harga
Rp 1
Harga pembelian peralatan 5.029.927
- 44.338.807.605
2 Instalasi alat - alat
466.008 2.380.952.700
6.488.813.802 3
Pemipaan 1.812.253
2.897.864.589 18.872.876.153
4 Instrumentasi
898.730 446.427.788
8.368.729.441 5
Insulation 110.954
391.603.323 1.369.665.255
6 Listrik
369.848 391.603.323
3.651.809.764 7
Bangunan 1.109.543
- 9.780.619.325
8 Tanah dan perbaikan lahan
554.771 29.136.000.000
34.026.309.662 9
Utilitas 1.628.795
14.357.831.334 14.357.831.334
Physical Plant Cost 11.980.829
35.644.451.723 141.225.462.342
10. Engineering
Construction 2.396.116
7.128.890.345 28.251.092.468
Direct Plant Cost 14.376.995
42.773.342.068 169.506.554.810
11. Contractor’s fee
1.437.700 4.227.334.207
16.950.665.481 12.
Contingency 3.594.249
10.693.335.517 42.376.638.702
Fixed Capital Invesment FCI 19.408.994
57.744.011.791 228.883.848.993