0% found this document useful (0 votes)
26 views32,767 pages

VSD Audit

The document describes the existing condition of machinery used in a factory, including 14 total machines consisting of uncoilers, levellers, hydraulic shears, slitters, and others. The machines operate 18 hours per day from Monday to Saturday, 288 days per year. Electricity costs Rp 1,060 per kWh.

Uploaded by

Ferly Asri
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
26 views32,767 pages

VSD Audit

The document describes the existing condition of machinery used in a factory, including 14 total machines consisting of uncoilers, levellers, hydraulic shears, slitters, and others. The machines operate 18 hours per day from Monday to Saturday, 288 days per year. Electricity costs Rp 1,060 per kWh.

Uploaded by

Ferly Asri
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 32767

Mesin Slitter

Kondisi Existing

No
Jenis Mesin

Uncoiler

Leveller

Hydraulic Shear

Slitter

Others

Jenis Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor

Uncoiler
Pusher Roll
Leveller Roll
Cutter
Hydraulic Shear
Guide Roll 1
Guide Roll 2
DC Slitter
Blower Slitter
Scarf Winter
DC Recoiler

Manual Welding Machine


Motor Kompressor VA-100

Total

Jumlah
1
1
1
2
1
1
1
1
1
1
1
1
1

14

Waktu operasi

18 jam/hari

Harga

senin-sabtu
288 hari/tahun
1 KWh = Rp 1060

in Slitter

Konsumsi
Konsumsi (KW)

8 hari/tahun
KWh = Rp 1060

11
2.2
3.7
11
22
4

4
22
4
11
37
13
7.5
152.4

Waktu
Operasi
(jam)

KWH/tahun

Rp/tahun

18
18
18
18
18
18
18
18
18
18
18

57024
11404.8
19180.8
57024
114048
20736
20736
114048
20736
57024
191808

Rp60,445,440
Rp12,089,088
Rp20,331,648
Rp60,445,440
Rp120,890,880
Rp21,980,160
Rp21,980,160
Rp120,890,880
Rp21,980,160
Rp60,445,440
Rp203,316,480

A/1

18
18

67392
38880
10270540.8

Rp71,435,520
Rp41,212,800
Rp10,886,773,248

12

234

2
3
4
5
6
7
8
9
10
11

13
14
15
16
17
18
19
20
21
22
B/23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39

40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
C/64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
D Utara/81
82
83
84
85
D Selatan/86
87

88
89
90
91

GFM-201A

125

440

0.82

101.69

74.57

63.55

85.22

GFM-201B

125

440

0.82

101.69

74.57

63.55

85.22

GFM-201C

125

440

0.82

101.69

74.57

63.55

GFM-201D

125

440

0.82

101.69

74.57

63.55

GFM-201E

125

440

0.82

101.69

74.57

63.55

86.76

GAM-211A

12.8

440

0.82

10.41

7.5

6.51

86.76

GAM-211B

12.8

440

0.82

10.41

7.5

6.51

86.76

GAM-211C

12.8

440

0.82

10.41

7.5

6.51

86.76

GAM-211D

12.8

440

0.82

10.41

7.5

6.51

86.76

GAM-211E

12.8

440

0.82

10.41

7.5

6.51

86.76

GAM-212A

12.8

440

0.82

10.41

7.5

6.51

86.76

GAM-212B

12.8

440

0.82

10.41

7.5

6.51

86.76

GAM-212C

12.8

440

0.82

10.41

7.5

6.51

86.76

GAM-212D

12.8

440

0.82

10.41

7.5

6.51

GAM-212E

12.8

440

0.82

10.41

7.5

6.51

GAM-213A

6.4

440

0.82

5.21

3.7

3.25

87.94

GAM-213B

6.4

440

0.82

5.21

3.7

3.25

87.94

GAM-213C

6.4

440

0.82

5.21

3.7

3.25

87.94

GAM-213D

6.4

440

0.82

5.21

3.7

3.25

87.94

GAM-213E

6.4

440

0.82

5.21

3.7

3.25

87.94

GDM-602

1.8

440

0.82

0.75

0.62

83.32

GAM-611D

13.2

440

0.82

10.74

7.5

6.71

89.47

GAM-111A

1.8

440

0.82

0.75

0.62

83.8

GAM-111B

1.8

440

0.82

0.75

0.62

83.8

GAM-111D

1.8

440

0.82

0.75

0.62

83.8

GAM-121A

6.8

440

0.82

5.53

3.73

3.46

92.72

GAM-121B

6.8

440

0.82

5.53

3.73

3.46

92.72

GAM-121C

6.8

440

0.82

5.53

3.73

3.46

92.72

GAM-121D

6.8

440

0.82

5.53

3.73

3.46

92.72

GAM-131A

440

0.82

1.49

1.25

83.8

GAM-131B

440

0.82

1.49

1.25

83.8

GAM-131C

440

0.82

1.49

1.25

83.8

GAM-131D

440

0.82

1.49

1.25

83.8

0.85

440

0.88

0.5

0.37

0.34

48.4

440

0.82

39.37

30

24.61

GAM-112A

440

0.82

2.44

1.53

76.26

GAM-201A

128

440

0.82

104.13

75

65.07

86.76

GAM-201B

128

440

0.82

104.13

75

65.07

86.76

GAM-205B

39

440

0.82

31.73

22

19.83

90.12

GBM-161
GAM-203

85.22
85.22

86.76

90.63
82.02

GAM-206

19.5

440

0.82

15.86

11

9.91

90.12

GAM-703B

87.5

440

0.82

71.18

55

44.48

80.88

GAM-303

9.7

440

0.82

7.89

5.5

4.93

89.66

GAM-403A

10.3

440

0.82

8.38

5.5

5.24

95.2

GAM-402A

71

440

0.82

57.76

45

36.09

GAM-405B

18.2

440

0.82

14.81

11

9.25

84.11

GAM-406B

6.6

440

0.82

5.37

3.7

3.36

90.68

GAM-407B

32.2

440

0.82

26.19

18.5

16.37

88.48

GAM-408D

2.7

440

0.82

2.2

1.5

1.37

91.51

GAM-409

6.2

440

0.82

5.04

3.7

3.15

85.19

GAM-701A

34

440

0.82

27.66

22

17.28

78.57

GAM-704A

18.8

440

0.82

15.29

11

9.56

86.89

GAM-705A

12.9

440

0.82

10.49

7.5

6.56

87.44

GAM-706A

9.7

440

0.82

7.89

5.5

4.93

89.66

GAM-151A

8.1

440

0.82

2.5

83.32

GAM-151B

8.1

440

0.82

2.5

83.32

GAM-152A

2.3

440

0.67

1.2

0.75

0.61

82.17

GAM-152B

2.3

440

0.67

1.2

0.75

0.61

82.17

GAM-153A

23

440

0.84

18.71

13

11.98

92.14

GAM-153C

23

440

0.84

18.71

13

11.98

92.14

GAM-161A

19

440

0.88

15.46

11

10.37

94.24

GAM-162A

19.5

440

0.84

15.86

11

10.16

92.32

GAM-122A

440

0.82

1.49

1.25

83.8

GAM-122C

440

0.82

1.49

1.25

83.8

GBM-201

80.21

98

440

0.82

79.72

55

49.82

90.58

GBM-304A

80

440

0.82

65.08

45

40.67

90.38

GBM-304B

80

440

0.82

65.08

45

40.67

90.38

GBM-304C

80

440

0.82

65.08

45

40.67

90.38

GBM-304D

80

440

0.82

65.08

45

40.67

90.38

GBM-304E

80

440

0.82

65.08

45

40.67

90.38

GBM-304F

80

440

0.82

65.08

45

40.67

90.38

GDM-201

25.7

440

0.82

20.91

15

13.07

87.1

GDM-301

13.5

440

0.82

10.98

7.5

6.86

91.51

GDM-211

12.8

440

0.82

10.41

7.5

6.51

86.76

JDM-303

4.1

440

0.82

3.34

2.2

2.08

94.74

GBM-401

156

440

0.82

126.91

100

79.31

79.31

JDM-301A

10.3

440

0.82

8.38

5.5

5.24

95.2

JDM-301B

10.3

440

0.82

8.38

5.5

5.24

95.2

JFM-301

6.3

440

0.82

5.13

3.7

3.2

86.56

FDM-303

4.2

440

0.82

3.42

2.24

2.14

95.44

4.2

440

0.82

3.42

2.2

2.14

97.05

GBM-601A

FFM-301

46.8

2300

0.82

38.07

149.14

124.37

83.39

GBM-601B

46.8

2300

0.82

38.07

149.14

124.37

83.39

GBM-601C

46.8

2300

0.82

38.07

149.14

124.37

83.39

GAM-404A

37

2300

0.82

30.1

125

98.32

78.66

128

2300

0.82

104.13

420

340.15

80.99

GAM-101A

140

2300

0.82

113.89

475

372.04

78.32

GAM-101C

140

2300

0.82

113.89

475

372.04

78.32

GBM-303

GAM-101D

140

2300

0.82

113.89

475

372.04

78.32

GAM-302B

53

2300

0.82

43.12

160

140.84

88.03

GBM-301

48.5

2300

0.82

39.45

130

128.88

99.14

GBM-302

142

2300

0.82

115.52

480

377.35

78.62

Total

18

274536

IDR 291,008,160.00

18

274536

IDR 291,008,160.00

18

274536

IDR 291,008,160.00

18

274536

IDR 291,008,160.00

18

274536

IDR 291,008,160.00

18

28123.2

IDR 29,810,592.00

18

28123.2

IDR 29,810,592.00

18

28123.2

IDR 29,810,592.00

18

28123.2

IDR 29,810,592.00

18

28123.2

IDR 29,810,592.00

18

28123.2

IDR 29,810,592.00

18

28123.2

IDR 29,810,592.00

18

28123.2

IDR 29,810,592.00

18

28123.2

IDR 29,810,592.00

18

28123.2

IDR 29,810,592.00

18

14040

IDR 14,882,400.00

18

14040

IDR 14,882,400.00

18

14040

IDR 14,882,400.00

18

14040

IDR 14,882,400.00

18

14040

IDR 14,882,400.00

18

2678.4

IDR 2,839,104.00

18

28987.2

IDR 30,726,432.00

18

2678.4

IDR 2,839,104.00

18

2678.4

IDR 2,839,104.00

18

2678.4

IDR 2,839,104.00

18

14947.2

IDR 15,844,032.00

18

14947.2

IDR 15,844,032.00

18

14947.2

IDR 15,844,032.00

18

14947.2

IDR 15,844,032.00

18

5400

IDR 5,724,000.00

18

5400

IDR 5,724,000.00

18

5400

IDR 5,724,000.00

18

5400

IDR 5,724,000.00

18

1468.8

IDR 1,556,928.00

18

106315.2

IDR 112,694,112.00

18

6609.6

IDR 7,006,176.00

18

281102.4

IDR 297,968,544.00

18

281102.4

IDR 297,968,544.00

18

85665.6

IDR 90,805,536.00

0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95

87.77453
87.77453
87.77453
87.77453
87.77453
8.985474
8.985474
8.985474
8.985474
8.985474
8.985474

36689.75
36689.75
36689.75
36689.75
36689.75
3755.928
3755.928
3755.928
3755.928
3755.928
3755.928

0.95
0.95
0.95
0.95
0.95

8.985474
8.985474
8.985474
8.985474
4.497053

3755.928
3755.928
3755.928
3755.928
1879.768

0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95

4.497053
4.497053
4.497053
4.497053
0.863158
9.270316
0.863158
0.863158
0.863158
4.773263
4.773263
4.773263
4.773263
1.726316
1.726316
1.726316
1.726316
0.463158
33.98253
2.106105
89.88063
89.88063
27.388

1879.768
1879.768
1879.768
1879.768
360.8
3874.992
360.8
360.8
360.8
1995.224
1995.224
1995.224
1995.224
721.6
721.6
721.6
721.6
193.6
14204.7
880.352
37570.1
37570.1
11448.18

18

42811.2

IDR 45,379,872.00

18

192153.6

IDR 203,682,816.00

18

21297.6

IDR 22,575,456.00

18

22636.8

IDR 23,995,008.00

18

155908.8

IDR 165,263,328.00

18

39960

IDR 42,357,600.00

18

14515.2

IDR 15,386,112.00

18

70718.4

IDR 74,961,504.00

18

5918.4

IDR 6,273,504.00

18

13608

IDR 14,424,480.00

18

74649.6

IDR 79,128,576.00

18

41299.2

IDR 43,777,152.00

18

28339.2

IDR 30,039,552.00

18

21297.6

IDR 22,575,456.00

18

10800

IDR 11,448,000.00

18

10800

IDR 11,448,000.00

18

2635.2

IDR 2,793,312.00

18

2635.2

IDR 2,793,312.00

18

51753.6

IDR 54,858,816.00

18

51753.6

IDR 54,858,816.00

18

44798.4

IDR 47,486,304.00

18

43891.2

IDR 46,524,672.00

18

5400

IDR 5,724,000.00

18

5400

IDR 5,724,000.00

18

215222.4

IDR 228,135,744.00

18

175694.4

IDR 186,236,064.00

18

175694.4

IDR 186,236,064.00

18

175694.4

IDR 186,236,064.00

18

175694.4

IDR 186,236,064.00

18

175694.4

IDR 186,236,064.00

18

175694.4

IDR 186,236,064.00

18

56462.4

IDR 59,850,144.00

18

29635.2

IDR 31,413,312.00

18

28123.2

IDR 29,810,592.00

18

8985.6

IDR 9,524,736.00

18

342619.2

IDR 363,176,352.00

18

22636.8

IDR 23,995,008.00

18

22636.8

IDR 23,995,008.00

18

13824

IDR 14,653,440.00

18

9244.8

IDR 9,799,488.00

18

9244.8

IDR 9,799,488.00

18

537278.4

IDR 569,515,104.00

18

537278.4

IDR 569,515,104.00

18

537278.4

IDR 569,515,104.00

18

424742.4

IDR 450,226,944.00

18

1469448

IDR 1,557,614,880.00

18

1607212.8

IDR 1,703,645,568.00

18

1607212.8

IDR 1,703,645,568.00

0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95

13.68968
61.43958
6.810316
7.233263
49.856
12.78337
4.635158
22.60611
1.898947
4.350316
23.87495
13.19768
9.054526
6.810316
3.452632
3.452632
0.846316
0.846316
16.54358
16.54358
14.32084
14.02358
1.726316
1.726316
68.81095
56.17432
56.17432
56.17432
56.17432
56.17432
56.17432
18.04863
9.477474
8.985474
2.882947
109.5434
7.233263
7.233263
4.428
2.952
2.952
32.86042
32.86042
32.86042
25.98105
89.88063

5722.288
25681.74
2846.712
3023.504
20839.81
5343.448
1937.496
9449.352
793.76
1818.432
9979.728
5516.632
3784.792
2846.712
1443.2
1443.2
353.76
353.76
6915.216
6915.216
5986.112
5861.856
721.6
721.6
28762.98
23480.86
23480.86
23480.86
23480.86
23480.86
23480.86
7544.328
3961.584
3755.928
1205.072
45789.13
3023.504
3023.504
1850.904
1233.936
1233.936
71800.02
71800.02
71800.02
56768.6
196389.2

0.95 98.30505 214796.5


0.95 98.30505 214796.5

18

1607212.8

IDR 1,703,645,568.00

18

608428.8

IDR 644,934,528.00

18

556761.6

IDR 590,167,296.00

18

1630152

IDR 1,727,961,120.00

1638

16518254.4

IDR 17,509,349,664.00

0.95 98.30505 214796.5


0.95 37.21937 81324.32
0.95 34.05158 74402.7
0.95
99.712 217870.7

18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19

34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91

0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31

0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57

25503.852
25503.852
25503.852
25503.852
25503.852
2610.828
2610.828
2610.828
2610.828
2610.828
2610.828

18.19
18.19
18.19
18.19
18.19

34.91
34.91
34.91
34.91
34.91

0.31
0.31
0.31
0.31
0.31

0.57
0.57
0.57
0.57
0.57

2610.828
2610.828
2610.828
2610.828
1306.668

18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19

34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91

0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31

0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57

1306.668
1306.668
1306.668
1306.668
250.8
2693.592
250.8
250.8
250.8
1386.924
1386.924
1386.924
1386.924
501.6
501.6
501.6
501.6
125.4
9873.996
611.952
26115.804
26115.804
7957.884

18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19

34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91

0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31

0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57

3977.688
17851.944
1978.812
2101.704
14486.208
3714.348
1346.796
6568.452
551.76
1264.032
6937.128
3834.732
2630.892
1978.812
1003.2
1003.2
300.96
300.96
4692.468
4692.468
3877.368
3977.688
501.6
501.6
19993.776
16322.064
16322.064
16322.064
16322.064
16322.064
16322.064
5244.228
2753.784
2610.828
837.672
31829.028
2101.704
2101.704
1286.604
857.736
857.736
49909.77
49909.77
49909.77
39461.1
136514.43

18.19
18.19

34.91
34.91

0.31
0.31

0.57
0.57

149309.79
149309.79

18.19
18.19
18.19
18.19

34.91
34.91
34.91
34.91

0.31
0.31
0.31
0.31

0.57
0.57
0.57
0.57

149309.79
56530.32
51718.95
151446.72

13870.516
13870.516
13870.516
13870.516
13870.516
1419.924
1419.924
1419.924
1419.924
1419.924
1419.924

0.0002315553
0.0002315553
0.0002315553
0.0002315553
0.0002315553
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005

IDR 158,499,728.64
IDR 158,499,728.64
IDR 158,499,728.64
IDR 158,499,728.64
IDR 158,499,728.64
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96

-11.63334
-11.63334
-11.63334
-11.63334
-11.63334
-1.190904
-1.190904
-1.190904
-1.190904
-1.190904
-1.190904

1419.924
1419.924
1419.924
1419.924
710.644

2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
1.1863535032E-005

IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 8,120,597.76

-1.190904
-1.190904
-1.190904
-1.190904
-0.596024

710.644
710.644
710.644
710.644
136.4
1464.936
136.4
136.4
136.4
754.292
754.292
754.292
754.292
272.8
272.8
272.8
272.8
68.2
5370.068
332.816
14203.332
14203.332
4327.972

1.1863535032E-005
IDR 8,120,597.76 -0.596024
1.1863535032E-005
IDR 8,120,597.76 -0.596024
1.1863535032E-005
IDR 8,120,597.76 -0.596024
1.1863535032E-005
IDR 8,120,597.76 -0.596024
2.2770700637E-006
IDR 1,558,656.00
-0.1144
2.4455732484E-005
IDR 16,739,965.44 -1.228656
2.2770700637E-006
IDR 1,558,656.00
-0.1144
2.2770700637E-006
IDR 1,558,656.00
-0.1144
2.2770700637E-006
IDR 1,558,656.00
-0.1144
1.2592197452E-005
IDR 8,619,367.68 -0.632632
1.2592197452E-005
IDR 8,619,367.68 -0.632632
1.2592197452E-005
IDR 8,619,367.68 -0.632632
1.2592197452E-005
IDR 8,619,367.68 -0.632632
4.5541401274E-006
IDR 3,117,312.00
-0.2288
4.5541401274E-006
IDR 3,117,312.00
-0.2288
4.5541401274E-006
IDR 3,117,312.00
-0.2288
4.5541401274E-006
IDR 3,117,312.00
-0.2288
1.1385350318E-006
IDR 836,352.00
-0.0572
8.9648248408E-005
IDR 61,364,286.72 -4.503928
5.5560509554E-006
IDR 3,803,120.64 -0.279136
0.0002371113 IDR 162,302,849.28 -11.91247
0.0002371113 IDR 162,302,849.28 -11.91247
7.2251433121E-005
IDR 49,456,154.88 -3.629912

2163.304
9708.952
1076.196
1143.032
7878.464
2020.084
732.468
3572.316
300.08
687.456
3772.824
2085.556
1430.836
1076.196
545.6
545.6
163.68
163.68
2552.044
2552.044
2108.744
2163.304
272.8
272.8
10873.808
8876.912
8876.912
8876.912
8876.912
8876.912
8876.912
2852.124
1497.672
1419.924
455.576
17310.524
1143.032
1143.032
699.732
466.488
466.488
27143.91
27143.91
27143.91
21461.3
74244.69
81203.57
81203.57

3.6114331210E-005
0.0001620818
1.7966082803E-005
1.9081847134E-005
0.0001315236
3.3723407643E-005
1.2227866242E-005
5.9636464968E-005
5.0095541401E-006
1.1476433121E-005
6.2983757962E-005
3.4816401274E-005
2.3886464968E-005
1.7966082803E-005
9.1082802548E-006
9.1082802548E-006
2.7324840764E-006
2.7324840764E-006
0.000042604
0.000042604
3.5203503185E-005
3.6114331210E-005
4.5541401274E-006
4.5541401274E-006
0.000181528
0.0001481917
0.0001481917
0.0001481917
0.0001481917
0.0001481917
0.0001481917
4.7613535032E-005
2.5002229299E-005
2.3704299363E-005
7.6054140127E-006
0.000288983
1.9081847134E-005
1.9081847134E-005
1.1681369427E-005
7.7875796178E-006
7.7875796178E-006
0.0004531421
0.0004531421
0.0004531421
0.0003582763
0.0012394455

IDR 24,720,284.16
IDR 110,945,134.08
IDR 12,297,795.84
IDR 13,061,537.28
IDR 90,027,970.56
IDR 23,083,695.36
IDR 8,369,982.72
IDR 40,821,200.64
IDR 3,429,043.20
IDR 7,855,626.24
IDR 43,112,424.96
IDR 23,831,850.24
IDR 16,350,301.44
IDR 12,297,795.84
IDR 6,234,624.00
IDR 6,234,624.00
IDR 1,528,243.20
IDR 1,528,243.20
IDR 29,873,733.12
IDR 29,873,733.12
IDR 25,860,003.84
IDR 25,323,217.92
IDR 3,117,312.00
IDR 3,117,312.00
IDR 124,256,056.32
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 32,591,496.96
IDR 17,114,042.88
IDR 16,225,608.96
IDR 5,205,911.04
IDR 197,809,032.96
IDR 13,061,537.28
IDR 13,061,537.28
IDR 7,995,905.28
IDR 5,330,603.52
IDR 5,330,603.52
IDR 310,176,086.40
IDR 310,176,086.40
IDR 310,176,086.40
IDR 245,240,352.00
IDR 848,401,257.60

-1.814384
-8.142992
-0.902616
-0.958672
-6.607744
-1.694264
-0.614328
-2.996136
-0.25168
-0.576576
-3.164304
-1.749176
-1.200056
-0.902616
-0.4576
-0.4576
-0.13728
-0.13728
-2.140424
-2.140424
-1.768624
-1.814384
-0.2288
-0.2288
-9.119968
-7.445152
-7.445152
-7.445152
-7.445152
-7.445152
-7.445152
-2.392104
-1.256112
-1.190904
-0.382096
-14.5185
-0.958672
-0.958672
-0.586872
-0.391248
-0.391248
-22.76586
-22.76586
-22.76586
-17.9998
-62.26974

0.0013556174 IDR 927,921,052.80 -68.10622


0.0013556174 IDR 927,921,052.80 -68.10622

81203.57
30744.56
28127.85
82365.76

0.0013556174
0.0005132516
0.0004695681
0.0013750191

IDR
IDR
IDR
IDR

927,921,052.80
351,321,062.40
321,419,664.00
941,201,510.40

-68.10622
-25.78576
-23.5911
-69.08096

IDR 132,508,431.36
IDR 132,508,431.36
IDR 132,508,431.36
IDR 132,508,431.36
IDR 132,508,431.36
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04

IDR 11,042,369.28
IDR 11,042,369.28
IDR 11,042,369.28
IDR 11,042,369.28
IDR 11,042,369.28
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92

15
15
15
15
15
15
15
15
15
15
15

IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 6,761,802.24

IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 563,483.52

15
15
15
15
15

IDR 6,761,802.24
IDR 6,761,802.24
IDR 6,761,802.24
IDR 6,761,802.24
IDR 1,280,448.00
IDR 13,986,466.56
IDR 1,280,448.00
IDR 1,280,448.00
IDR 1,280,448.00
IDR 7,224,664.32
IDR 7,224,664.32
IDR 7,224,664.32
IDR 7,224,664.32
IDR 2,606,688.00
IDR 2,606,688.00
IDR 2,606,688.00
IDR 2,606,688.00
IDR 720,576.00
IDR 51,329,825.28
IDR 3,203,055.36
IDR 135,665,694.72
IDR 135,665,694.72
IDR 41,349,381.12

IDR 563,483.52
IDR 563,483.52
IDR 563,483.52
IDR 563,483.52
IDR 106,704.00
IDR 1,165,538.88
IDR 106,704.00
IDR 106,704.00
IDR 106,704.00
IDR 602,055.36
IDR 602,055.36
IDR 602,055.36
IDR 602,055.36
IDR 217,224.00
IDR 217,224.00
IDR 217,224.00
IDR 217,224.00
IDR 60,048.00
IDR 4,277,485.44
IDR 266,921.28
IDR 11,305,474.56
IDR 11,305,474.56
IDR 3,445,781.76

15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15

IDR 20,659,587.84
IDR 92,737,681.92
IDR 10,277,660.16
IDR 10,933,470.72
IDR 75,235,357.44
IDR 19,273,904.64
IDR 7,016,129.28
IDR 34,140,303.36
IDR 2,844,460.80
IDR 6,568,853.76
IDR 36,016,151.04
IDR 19,945,301.76
IDR 13,689,250.56
IDR 10,277,660.16
IDR 5,213,376.00
IDR 5,213,376.00
IDR 1,265,068.80
IDR 1,265,068.80
IDR 24,985,082.88
IDR 24,985,082.88
IDR 21,626,300.16
IDR 21,201,454.08
IDR 2,606,688.00
IDR 2,606,688.00
IDR 103,879,687.68
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 27,258,647.04
IDR 14,299,269.12
IDR 13,584,983.04
IDR 4,318,824.96
IDR 165,367,319.04
IDR 10,933,470.72
IDR 10,933,470.72
IDR 6,657,534.72
IDR 4,468,884.48
IDR 4,468,884.48
IDR 259,339,017.60
IDR 259,339,017.60
IDR 259,339,017.60
IDR 204,986,592.00
IDR 709,213,622.40

IDR 1,721,632.32
IDR 7,728,140.16
IDR 856,471.68
IDR 911,122.56
IDR 6,269,613.12
IDR 1,606,158.72
IDR 584,677.44
IDR 2,845,025.28
IDR 237,038.40
IDR 547,404.48
IDR 3,001,345.92
IDR 1,662,108.48
IDR 1,140,770.88
IDR 856,471.68
IDR 434,448.00
IDR 434,448.00
IDR 105,422.40
IDR 105,422.40
IDR 2,082,090.24
IDR 2,082,090.24
IDR 1,802,191.68
IDR 1,766,787.84
IDR 217,224.00
IDR 217,224.00
IDR 8,656,640.64
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 2,271,553.92
IDR 1,191,605.76
IDR 1,132,081.92
IDR 359,902.08
IDR 13,780,609.92
IDR 911,122.56
IDR 911,122.56
IDR 554,794.56
IDR 372,407.04
IDR 372,407.04
IDR 21,611,584.80
IDR 21,611,584.80
IDR 21,611,584.80
IDR 17,082,216.00
IDR 59,101,135.20

15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
30
30
30
30
90

IDR 775,724,515.20
IDR 775,724,515.20

IDR 64,643,709.60
IDR 64,643,709.60

90
90

IDR
IDR
IDR
IDR

775,724,515.20
293,613,465.60
268,747,632.00
786,759,609.60

IDR
IDR
IDR
IDR

64,643,709.60
24,467,788.80
22,395,636.00
65,563,300.80

90
30
30
90

IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00

2.5 bulan
2.5 bulan
2.5 bulan
2.5 bulan
2.5 bulan
2 tahun
2 tahun
2 tahun
2 tahun
2 tahun
2 tahun

IDR
IDR
IDR
IDR
IDR

26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00

2
2
2
2
4

IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00

5 tahun
6 tahun
7 tahun
8 tahun
26 tahun
2 tahun
26 tahun
26 tahun
26 tahun
3.5 tahun
3.5 tahun
3.5 tahun
3.5 tahun
10 tahun
10 tahun
10 tahun
10 tahun
35 tahun
6 bulan
7.5 tahun
2.5 bulan
2.5 bulan
8 bulan

tahun
tahun
tahun
tahun
tahun

IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00

1.5 tahun
4 bulan
3 tahun
3 tahun
5 bulan
2.5 tahun
4 tahun
1 tahun
15 tahun
5 tahun
1 tahun
1,5 tahun
2 tahun
3 tahun
6 tahun
6 tahun
30 tahun
30 tahun
1.5 tahun
1.5 tahun
1.5 tahun
1.5 tahun
15 tahun
15 tahun
4 bulan
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
1 tahun
2 tahun
2 tahun
7 tahun
2 bulan
3 tahun
3 tahun
5 tahun
7 tahun
7 tahun
2.5 bulan
2.5 bulan
2.5 bulan
2.5 bulan
0.5 bulan

IDR
IDR

26,500,000.00 0.5 bulan


26,500,000.00 0.5 bulan

IDR
IDR
IDR
IDR

26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00

0.5
1.5
1.5
0.5

bulan
bulan
bulan
bulan

Bab 3 Seksi 3 Sintesa

Panel/No.

Item

Kuat arus
terpasang (A)

Tegangan (V)

Faktor daya

Kuat arus terukur Daya terpasang


(A)

(kW)

Seksi Sintesa
44

GAM-402A

71

440

0.82

57.76

45

50

GAM-701A

34

440

0.82

27.66

22

GAM-101A

140

2300

0.82

113.89

475

87

GAM-101C

140

2300

0.82

113.89

475

88

GAM-101D

140

2300

0.82

113.89

475

98

440

0.82

79.72

55

D Selatan/86

Seksi purifikasi
C/64

GBM-201

156

440

0.82

126.91

100

D Utara/81

75

GBM-601A

GBM-401

46.8

2300

0.82

38.07

149.14

82

GBM-601B

46.8

2300

0.82

38.07

149.14

83

GBM-601C

46.8

2300

0.82

38.07

149.14

Seksi Recovery
43

GAM-403A

10.3

440

0.82

8.38

5.5

45

GAM-405B

18.2

440

0.82

14.81

11

46

GAM-406B

6.6

440

0.82

5.37

3.7

47

GAM-407B

32.2

440

0.82

26.19

18.5

48

GAM-408D

2.7

440

0.82

2.2

1.5

Seksi Kristalisasi
65

GBM-304A

80

440

0.82

65.08

45

66

GBM-304B

80

440

0.82

65.08

45

67

GBM-304C

80

440

0.82

65.08

45

68

GBM-304D

80

440

0.82

65.08

45

69

GBM-304E

80

440

0.82

65.08

45

70

GBM-304F

80

440

0.82

65.08

45

4.1

440

0.82

3.34

2.2

74

JDM-303

76

JDM-301A

10.3

440

0.82

8.38

5.5

77

JDM-301B

10.3

440

0.82

8.38

5.5

79

FDM-303

4.2

440

0.82

3.42

2.24

80

FFM-301

4.2

440

0.82

3.42

2.2

85

GBM-303

128

2300

0.82

104.13

420

90

GBM-301

48.5

2300

0.82

39.45

130

91

GBM-302

142

2300

0.82

115.52

480

Daya terukur

Efisiensi (%)

(kW)

85.22

36.09

80.21

Waktu
Operasi
(jam)

Konsumsi
KWH/tahun

Rp/tahun

18

155908.8

IDR 165,263,328.00

18

74649.6

IDR 79,128,576.00

18

1607212.8

IDR 1,703,645,568.00

78.32

18

1607212.8

IDR 1,703,645,568.00

78.32

18

1607212.8

IDR 1,703,645,568.00

49.82

90.58

18

215222.4

IDR 228,135,744.00

17.28

78.57

372.04

78.32

372.04
372.04

79.31

79.31

18

342619.2

IDR 363,176,352.00

124.37

83.39

18

537278.4

IDR 569,515,104.00

124.37

83.39

18

537278.4

IDR 569,515,104.00

124.37

83.39

18

537278.4

IDR 569,515,104.00

5.24

95.2

18

22636.8

IDR 23,995,008.00

9.25

84.11

18

39960

IDR 42,357,600.00

3.36

90.68

18

14515.2

IDR 15,386,112.00

16.37

88.48

18

70718.4

IDR 74,961,504.00

1.37

91.51

18

5918.4

IDR 6,273,504.00

40.67

90.38

18

175694.4

IDR 186,236,064.00

40.67

90.38

18

175694.4

IDR 186,236,064.00

40.67

90.38

18

175694.4

IDR 186,236,064.00

40.67

90.38

18

175694.4

IDR 186,236,064.00

40.67

90.38

18

175694.4

IDR 186,236,064.00

40.67

90.38

18

175694.4

IDR 186,236,064.00

2.08

94.74

18

8985.6

IDR 9,524,736.00

5.24

95.2

18

22636.8

IDR 23,995,008.00

5.24

95.2

18

22636.8

IDR 23,995,008.00

2.14

95.44

18

9244.8

IDR 9,799,488.00

2.14

97.05

18

9244.8

IDR 9,799,488.00

340.15

80.99

18

1469448

IDR 1,557,614,880.00

128.88

99.14

18

556761.6

IDR 590,167,296.00

377.35

78.62

18

1630152

IDR 1,727,961,120.00

SEKSI

DAYA
(kW)

DAYA (MJ)

SEC (kJ/kg urea)

SINTESA

GAM-101C

372.04

32,144.26

22.91

GAM-101D

372.04

32,144.26

22.91

GAM-701A

17.28

1,492.99

1.06

1,169.49

101,043.94

72

Jumlah

PURIFIKASI
GBM-201

49.82

4,304.45

3.07

GBM-401

79.31

6,852.38

4.88

GBM-601A

124.37

10,745.57

7.66

GBM-601B

124.37

10,745.57

7.66

GBM-601C

124.37

10,745.57

7.66

Jumlah

502.24

43,393.54

30.92

RECOVERY
GAM-406B

3.36

290.3

0.21

GAM-405B

9.25

799.2

0.57

GAM-408D

1.37

118.37

0.08

GAM-407B

16.37

1,414.37

1.01

GAM-403A

5.24

452.74

0.32

35.59

3,074.98

2.19

Jumlah

KRISTALISASI DAN PRILLING


GAM-201A

65.07

5,622.05

4.01

GAM-201B

65.07

5,622.05

4.01

24.61

2,126.30

1.52

GFM-201A

63.55

5,490.72

3.91

GFM-201B

63.55

5,490.72

3.91

GAM-203

GFM-201C

63.55

5,490.72

3.91

GFM-201D

63.55

5,490.72

3.91

GFM-201E

63.55

5,490.72

3.91

GBM-301

128.88

11,135.23

7.93

GBM-302

377.35

32,603.04

23.23

FFM-301

2.14

184.9

0.13

FDM-303

2.14

184.9

0.13

GBM-303

98.32

8,494.85

6.05

GBM-304A

40.67

3,513.89

2.5

GBM-304B

40.67

3,513.89

2.5

GBM-304C

40.67

3,513.89

2.5

GBM-304D

40.67

3,513.89

2.5

GBM-304E

40.67

3,513.89

2.5

GBM-304F

40.67

3,513.89

2.5

JDM-301A

5.24

452.74

0.32

JDM-301B

5.24

452.74

0.32

9.91

856.22

0.61

1,345.74

116,271.94

82.86

GAM-703
Jumlah

Konsumsi

Waktu

KWH/tahun

Rp/tahun

18

1607213

IDR 1,703,645,568.00

18

1607213

IDR 1,703,645,568.00

18 74649.6
18 5052197
18
0
18 215222.4
18 342619.2

IDR 79,128,576.00
IDR 5,355,328,608.00
IDR 0.00
IDR 228,135,744.00
IDR 363,176,352.00

18 537278.4

IDR 569,515,104.00

18 537278.4

IDR 569,515,104.00

18 537278.4
18 2169677
18
0

IDR 569,515,104.00
IDR 2,299,857,408.00
IDR 0.00

18

14515.2

IDR 15,386,112.00

18

39960

IDR 42,357,600.00

18

5918.4

IDR 6,273,504.00

18

70718.4

IDR 74,961,504.00

18 22636.8
18 153748.8
18
0

IDR 23,995,008.00
IDR 162,973,728.00
IDR 0.00

18 281102.4

IDR 297,968,544.00

18 281102.4
18 106315.2

IDR 297,968,544.00
IDR 112,694,112.00

18

274536

IDR 291,008,160.00

18

274536

IDR 291,008,160.00

18

274536

IDR 291,008,160.00

18

274536

IDR 291,008,160.00

18
274536
18 556761.6
18 1630152
18
9244.8
18
9244.8
18 424742.4

IDR 291,008,160.00
IDR 590,167,296.00
IDR 1,727,961,120.00
IDR 9,799,488.00
IDR 9,799,488.00
IDR 450,226,944.00

18 175694.4

IDR 186,236,064.00

18 175694.4

IDR 186,236,064.00

18 175694.4

IDR 186,236,064.00

18 175694.4

IDR 186,236,064.00

18 175694.4

IDR 186,236,064.00

18 175694.4

IDR 186,236,064.00

18

22636.8

IDR 23,995,008.00

18
18
0

22636.8
42811.2
0

IDR 23,995,008.00
IDR 45,379,872.00
IDR 0.00

Panel/No.

Item

Kuat arus
terpasang (A)

Tegangan (V)

Faktor daya

Kuat arus terukur Daya terpasang


(A)

Daya terukur

(kW)

(kW)

44

GAM-402A

71

440

0.82

57.76

45

36.09

50

GAM-701A

34

440

0.82

27.66

22

17.28

GAM-101A

140

2300

0.82

113.89

475

372.04

87

GAM-101C

140

2300

0.82

113.89

475

372.04

88

GAM-101D

140

2300

0.82

113.89

475

372.04

D Selatan/86

C/64

GBM-201

98

440

0.82

79.72

55

49.82

75

GBM-401

156

440

0.82

126.91

100

79.31

D Utara/81

GBM-601A

46.8

2300

0.82

38.07

149.14

124.37

82

GBM-601B

46.8

2300

0.82

38.07

149.14

124.37

83

GBM-601C

46.8

2300

0.82

38.07

149.14

124.37

43

GAM-403A

10.3

440

0.82

8.38

5.5

5.24

45

GAM-405B

18.2

440

0.82

14.81

11

9.25

46

GAM-406B

6.6

440

0.82

5.37

3.7

3.36

47

GAM-407B

32.2

440

0.82

26.19

18.5

16.37

48

GAM-408D

2.7

440

0.82

2.2

1.5

1.37

65

GBM-304A

80

440

0.82

65.08

45

40.67

66

GBM-304B

80

440

0.82

65.08

45

40.67

67

GBM-304C

80

440

0.82

65.08

45

40.67

68

GBM-304D

80

440

0.82

65.08

45

40.67

69

GBM-304E

80

440

0.82

65.08

45

40.67

70

GBM-304F

80

440

0.82

65.08

45

40.67

74

4.1

440

0.82

3.34

2.2

2.08

76

JDM-301A

10.3

440

0.82

8.38

5.5

5.24

77

JDM-301B

10.3

440

0.82

8.38

5.5

5.24

4.2

440

0.82

3.42

2.24

2.14

79

JDM-303

FDM-303

80

FFM-301

4.2

440

0.82

3.42

2.2

2.14

85

GBM-303

128

2300

0.82

104.13

420

340.15

90

GBM-301

48.5

2300

0.82

39.45

130

128.88

91

GBM-302

142

2300

0.82

115.52

480

377.35

Efisiensi (%)
85.22

80.21

Waktu
Operasi
(jam)

Konsumsi
KWH/tahun

Rp/tahun

18

155908.8

IDR 165,263,328.00

18

74649.6

IDR 79,128,576.00

18

1607212.8

IDR 1,703,645,568.00

78.32

18

1607212.8

IDR 1,703,645,568.00

78.32

18

1607212.8

IDR 1,703,645,568.00

90.58

18

215222.4

IDR 228,135,744.00

79.31

18

342619.2

IDR 363,176,352.00

83.39

18

537278.4

IDR 569,515,104.00

83.39

18

537278.4

IDR 569,515,104.00

83.39

18

537278.4

IDR 569,515,104.00

95.2

18

22636.8

IDR 23,995,008.00

84.11

18

39960

IDR 42,357,600.00

90.68

18

14515.2

IDR 15,386,112.00

88.48

18

70718.4

IDR 74,961,504.00

91.51

18

5918.4

IDR 6,273,504.00

90.38

18

175694.4

IDR 186,236,064.00

90.38

18

175694.4

IDR 186,236,064.00

90.38

18

175694.4

IDR 186,236,064.00

90.38

18

175694.4

IDR 186,236,064.00

90.38

18

175694.4

IDR 186,236,064.00

90.38

18

175694.4

IDR 186,236,064.00

94.74

18

8985.6

IDR 9,524,736.00

95.2

18

22636.8

IDR 23,995,008.00

95.2

18

22636.8

IDR 23,995,008.00

95.44

18

9244.8

IDR 9,799,488.00

97.05

18

9244.8

IDR 9,799,488.00

80.99

18

1469448

IDR 1,557,614,880.00

99.14

18

556761.6

IDR 590,167,296.00

78.62

18

1630152

IDR 1,727,961,120.00

78.57
78.32

Cos phi yang


diharapkan 0.95

arus baru

Daya

0.95
49.856 20839.81
0.95 23.87495 9979.728
0.95 98.30505 214796.5
0.95 98.30505 214796.5
0.95 98.30505 214796.5
0.95
0.95
0.95
0.95
0.95

68.81095
109.5434
32.86042
32.86042
32.86042

28762.98
45789.13
71800.02
71800.02
71800.02

0.95
0.95
0.95
0.95
0.95

7.233263
12.78337
4.635158
22.60611
1.898947

3023.504
5343.448
1937.496
9449.352
793.76

0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95

56.17432
56.17432
56.17432
56.17432
56.17432
56.17432
2.882947
7.233263
7.233263
2.952
2.952
89.88063
34.05158
99.712

23480.86
23480.86
23480.86
23480.86
23480.86
23480.86
1205.072
3023.504
3023.504
1233.936
1233.936
196389.2
74402.7
217870.7

cos akhr

cos awal

Sin akhir

18.19
18.19

34.91
34.91

sin awal
Daya Reaktif Awal
Seksi Sintesa
0.31
0.57
14486.208
0.31
0.57
6937.128

18.19
18.19
18.19

34.91
34.91
34.91

0.31
0.31
0.31

18.19
18.19
18.19
18.19
18.19

34.91
34.91
34.91
34.91
34.91

0.31
0.31
0.31
0.31
0.31

18.19
18.19
18.19
18.19
18.19

34.91
34.91
34.91
34.91
34.91

0.31
0.31
0.31
0.31
0.31

18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19

34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91

0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31

0.57
0.57
0.57
Seksi purifikasi
0.57
0.57
0.57
0.57
0.57
Seksi Recovery
0.57
0.57
0.57
0.57
0.57
Seksi Kristalisasi
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57

Daya reaktif akhir


7878.464
3772.824

149309.79
149309.79
149309.79

81203.57
81203.57
81203.57

19993.776
31829.028
49909.77
49909.77
49909.77

10873.808
17310.524
27143.91
27143.91
27143.91

2101.704
3714.348
1346.796
6568.452
551.76

1143.032
2020.084
732.468
3572.316
300.08

16322.064
16322.064
16322.064
16322.064
16322.064
16322.064
837.672
2101.704
2101.704
857.736
857.736
136514.43
51718.95
151446.72

8876.912
8876.912
8876.912
8876.912
8876.912
8876.912
455.576
1143.032
1143.032
466.488
466.488
74244.69
28127.85
82365.76

Nilai kapasitro
0.0001315236
6.29837579617834E-005

Rp/tahun (baru)

Qc

Saving per tahun

IDR 90,027,970.56 -6.607744


IDR 43,112,424.96 -3.164304

IDR 75,235,357.44
IDR 36,016,151.04

0.0013556174 IDR 927,921,052.80 -68.10622


0.0013556174 IDR 927,921,052.80 -68.10622
0.0013556174 IDR 927,921,052.80 -68.10622

IDR 775,724,515.20
IDR 775,724,515.20
IDR 775,724,515.20

0.000181528
0.000288983
0.0004531421
0.0004531421
0.0004531421

IDR
IDR
IDR
IDR
IDR

IDR
IDR
IDR
IDR
IDR

124,256,056.32
197,809,032.96
310,176,086.40
310,176,086.40
310,176,086.40

-9.119968
-14.5185
-22.76586
-22.76586
-22.76586

103,879,687.68
165,367,319.04
259,339,017.60
259,339,017.60
259,339,017.60

1.9081847133758E-005
3.37234076433121E-005
1.22278662420382E-005
5.96364649681529E-005
5.00955414012739E-006

IDR 13,061,537.28
IDR 23,083,695.36
IDR 8,369,982.72
IDR 40,821,200.64
IDR 3,429,043.20

-0.958672
-1.694264
-0.614328
-2.996136
-0.25168

IDR 10,933,470.72
IDR 19,273,904.64
IDR 7,016,129.28
IDR 34,140,303.36
IDR 2,844,460.80

0.0001481917
0.0001481917
0.0001481917
0.0001481917
0.0001481917
0.0001481917
7.60541401273885E-006
1.9081847133758E-005
1.9081847133758E-005
7.78757961783439E-006
7.78757961783439E-006
0.0012394455
0.0004695681
0.0013750191

IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 5,205,911.04
IDR 13,061,537.28
IDR 13,061,537.28
IDR 5,330,603.52
IDR 5,330,603.52
IDR 848,401,257.60
IDR 321,419,664.00
IDR 941,201,510.40

-7.445152
-7.445152
-7.445152
-7.445152
-7.445152
-7.445152
-0.382096
-0.958672
-0.958672
-0.391248
-0.391248
-62.26974
-23.5911
-69.08096

IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 4,318,824.96
IDR 10,933,470.72
IDR 10,933,470.72
IDR 4,468,884.48
IDR 4,468,884.48
IDR 709,213,622.40
IDR 268,747,632.00
IDR 786,759,609.60

Saving per bulan

Kapasitor kVA
Harga
)
+ test komisioning Payback periode

IDR 6,269,613.12
IDR 3,001,345.92

15 IDR
15 IDR

26,500,000.00 5 bulan
26,500,000.00 1 tahun

IDR 64,643,709.60
IDR 64,643,709.60
IDR 64,643,709.60

90 IDR
90 IDR
90 IDR

26,500,000.00 0.5 bulan


26,500,000.00 0.5 bulan
26,500,000.00 0.5 bulan

IDR 8,656,640.64
IDR 13,780,609.92
IDR 21,611,584.80
IDR 21,611,584.80
IDR 21,611,584.80

15
15
30
30
30

IDR
IDR
IDR
IDR
IDR

26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00

4 bulan
2 bulan
2.5 bulan
2.5 bulan
2.5 bulan

IDR 911,122.56
IDR 1,606,158.72
IDR 584,677.44
IDR 2,845,025.28
IDR 237,038.40

15
15
15
15
15

IDR
IDR
IDR
IDR
IDR

26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00

3 tahun
2.5 tahun
4 tahun
1 tahun
15 tahun

IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 359,902.08
IDR 911,122.56
IDR 911,122.56
IDR 372,407.04
IDR 372,407.04
IDR 59,101,135.20
IDR 22,395,636.00
IDR 65,563,300.80

15
15
15
15
15
15
15
15
15
15
15
90
30
90

IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR

26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00

7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7 tahun
3 tahun
3 tahun
7 tahun
7 tahun
0.5 bulan
1.5 bulan
0.5 bulan

Kelayakan

Panel/No.

Item

Kuat
arus
Kuat arus
Teganga Faktor terukur
terpasang
n (V)
daya
(A)
(A)

Daya
terpasang
(kW)

Seksi Sintesa
44

GAM-402A

71

440

0.82

57.76

45

50

GAM-701A

34

440

0.82

27.66

22

140

2300

0.82

113.89

475

D
GAM-101A
Selatan/86
87

GAM-101C

140

2300

0.82

113.89

475

88

GAM-101D

140

2300

0.82

113.89

475

98
156

440
440

0.82
0.82

79.72
126.91

55
100

46.8

2300

0.82

38.07

149.14

Seksi purifikasi
C/64
GBM-201
75
GBM-401
D Utara/81 GBM-601A
82

GBM-601B

46.8

2300

0.82

38.07

149.14

83

GBM-601C

46.8

2300

0.82

38.07

149.14

Seksi Recovery
43

GAM-403A

10.3

440

0.82

8.38

5.5

45

GAM-405B

18.2

440

0.82

14.81

11

46

GAM-406B

6.6

440

0.82

5.37

3.7

47

GAM-407B

32.2

440

0.82

26.19

18.5

48

GAM-408D

2.7

440

0.82

2.2

1.5

Seksi Kristalisasi
65

GBM-304A

80

440

0.82

65.08

45

66

GBM-304B

80

440

0.82

65.08

45

67

GBM-304C

80

440

0.82

65.08

45

68

GBM-304D

80

440

0.82

65.08

45

69
70
74
76
77

GBM-304E
GBM-304F
JDM-303
JDM-301A
JDM-301B

80
80
4.1
10.3
10.3

440
440
440
440
440

0.82
0.82
0.82
0.82
0.82

65.08
65.08
3.34
8.38
8.38

45
45
2.2
5.5
5.5

79
80
85
90
91

FDM-303
FFM-301
GBM-303
GBM-301
GBM-302

4.2
4.2
128
48.5
142

440
440
2300
2300
2300

0.82
0.82
0.82
0.82
0.82

3.42
3.42
104.13
39.45
115.52

2.24
2.2
420
130
480

Motor
Konsumsi
Tinggi (>5
kW)
(kWh/tahun)

Daya
terukur

Efisiensi
(%)

(kW)

85.22

36.09

80.21

18

155908.8

IDR 165,263,328.00

155908.8

17.28

78.57

18

74649.6

IDR 79,128,576.00

74649.6

372.04

78.32

18

1607212.8

IDR 1,703,645,568.00

1607212.8

372.04

78.32

18

1607212.8

IDR 1,703,645,568.00

1607212.8

372.04

78.32

18

1607212.8

IDR 1,703,645,568.00

1607212.8

49.82
79.31

90.58
79.31

18
18

215222.4
342619.2

IDR 228,135,744.00
IDR 363,176,352.00

215222.4
342619.2

124.37

83.39

18

537278.4

IDR 569,515,104.00

537278.4

124.37

83.39

18

537278.4

IDR 569,515,104.00

537278.4

124.37

83.39

18

537278.4

IDR 569,515,104.00

537278.4

5.24

95.2

18

22636.8

IDR 23,995,008.00

22636.8

9.25

84.11

18

39960

IDR 42,357,600.00

39960

3.36

90.68

18

14515.2

IDR 15,386,112.00

16.37

88.48

18

70718.4

IDR 74,961,504.00

1.37

91.51

18

5918.4

IDR 6,273,504.00

40.67

90.38

18

175694.4

IDR 186,236,064.00

175694.4

40.67

90.38

18

175694.4

IDR 186,236,064.00

175694.4

40.67

90.38

18

175694.4

IDR 186,236,064.00

175694.4

40.67

90.38

18

175694.4

IDR 186,236,064.00

175694.4

40.67
40.67
2.08
5.24
5.24

90.38
90.38
94.74
95.2
95.2

18
18
18
18
18

175694.4
175694.4
8985.6
22636.8
22636.8

IDR 186,236,064.00
IDR 186,236,064.00
IDR 9,524,736.00
IDR 23,995,008.00
IDR 23,995,008.00

175694.4
175694.4

Konsumsi
Waktu
Operasi
(jam)
KWH/tahun
Rp/tahun

70718.4

22636.8
22636.8

2.14
2.14
340.15
128.88
377.35

95.44
97.05
80.99
99.14
78.62

18
18
18
18
18

9244.8
9244.8
1469448
556761.6
1630152

IDR 9,799,488.00
IDR 9,799,488.00
IDR 1,557,614,880.00
IDR 590,167,296.00
IDR 1,727,961,120.00

1469448
556761.6
1630152

Peluang
Penghematan
(VSD)
(Kwh/tahun)

Penghematan
(Rp)

Invest

PBP (tahun)

40536.288

42968465.28

19465030

0.453007336

19408.896

20573429.76

9062820

0.440510897

417875.328

442947847.68

127574330

0.288012078

417875.328

442947847.68

127574330

0.288012078

417875.328

442947847.68

127574330

0.288012078

55957.824
89080.992

59315293.44
94425851.52

28510300
41566330

0.480656815
0.440200743

139692.384

148073927.04

41566330

0.280713363

139692.384

148073927.04

41566330

0.280713363

139692.384

148073927.04

41566330

0.280713363

5885.568

6238702.08

5150600

0.825588389

10389.6

11012976

6022250

0.54683221

18386.784

19489991.04

9062820

0.464998675

45680.544

48421376.64

23154820

0.47819417

45680.544

48421376.64

23154820

0.47819417

45680.544

48421376.64

23154820

0.47819417

45680.544

48421376.64

23154820

0.47819417

45680.544
45680.544

48421376.64
48421376.64

23154820
23154820

0.47819417
0.47819417

5885.568
5885.568

6238702.08
6238702.08

3815630
3815630

0.611606381
0.611606381

382056.48
144758.016
423839.52

404979868.8
153443496.96
449269891.2

127574330
60880430
127574330

0.315014004
0.396761226
0.283959225

155908.8

40536.288

42968465.28

19465030

0.4530073363

74649.6
1607212.8
1607212.8

19408.896
417875.33
417875.33

20573429.76
442947847.68
442947847.68

9062820
127574330
127574330

0.4405108971
0.2880120779
0.2880120779

1607212.8

417875.33

442947847.68

127574330

0.2880120779

215222.4

55957.824

59315293.44

28510300

0.4806568146

342619.2

89080.992

94425851.52

41566330

0.440200743

537278.4

139692.38

148073927.04

41566330

0.2807133628

537278.4

139692.38

148073927.04

41566330

0.2807133628

537278.4

139692.38

148073927.04

41566330

0.2807133628

22636.8

5885.568

6238702.08

5150600

0.8255883891

39960

10389.6

11012976

6022250

0.5468322096

70718.4

18386.784

19489991.04

9062820

0.4649986745

175694.4

45680.544

48421376.64

23154820

0.4781941697

175694.4

45680.544

48421376.64

23154820

0.4781941697

175694.4

45680.544

48421376.64

23154820

0.4781941697

175694.4

45680.544

48421376.64

23154820

0.4781941697

175694.4

45680.544

48421376.64

23154820

0.4781941697

175694.4
22636.8
22636.8
1469448
556761.6

45680.544
5885.568
5885.568
382056.48
144758.02

48421376.64
6238702.08
6238702.08
404979868.8
153443496.96

23154820
3815630
3815630
127574330
60880430

0.4781941697
0.6116063808
0.6116063808
0.315014004
0.3967612262

1630152

423839.52

449269891.2

127574330

504624.6 131202.4 139074539.76 45368808.333

0.2839592247

0.4352534842

You might also like