Anda di halaman 1dari 4

produk komposisi Konversi Produk (%) 91.

22
LPG 7 0.065802 bahan baku yg bereaksi 882501.610824743
Naphtha 32.09 0.301654 LPG 52971.6655927835
Diesel 62.08 0.583568 Naphtha 242837.249838918
Liquid amonia 1.15 0.01081 Diesel 469783
sulfur 4.06 0.038165 Liquid amonia 8702.4879188144
phenol 0.35 0.00329 sulfur 30723.5660438144
total 106.38 1.00329
kapasitas produksi diesel 515000 ton/year
total produk 882501.6108 ton/year'
produk
LPG 58070.23196 BAHAN Harga Bahan
Naphtha 266210.5348 Batubara (US$/ton) 91.8
Diesel 515000 Katalis biji besi (US$/ton) 229
Liquid amonia 9540.109536 Pelarut kerosine (US$/ton) 508
sulfur 33680.73454 PRODUK
phenol 2903.511598 LPG 550
umpan batubara 967443.1164 ton/year Naphta (US$/ton) 576
Konversi % Solar (US$/ton) 621.88
LPG 6.002444068 0.060024 Liquid Ammonia (US$/ton) 1,500
Naphtha 27.51691859 0.275169 Sulfur (US$/ton) 4.4
Diesel 53.23310397 0.532331
Liquid amonia 0.986115811 0.009861
sulfur 3.48141756 0.034814 137389904.421941
phenol 0.300122203 0.003001 GPM $ 137,389,904.42
0.9122

$ 520,001,013.15
jumlah
Rp 967,443 ton
Rp 9,674 ton
Rp 483,722 ton

$ 474,344,924.20
$ 336,955,019.78
$ 137,389,904.42 dollar/year $ 416,333.04
Rp 1,929,915,987,415.00 Rp/year
Rp 5,848,230,264.89
Kapasitas produksi diesel (ton)
BAHAN Harga Bahan Jumlah (ton)
Batubara (US$/ton) 91.8 967443.116448961
Katalis biji besi (US$/ton) 229 9674.4311644896
Pelarut kerosine (US$/ton) 508 483721.558224481
PRODUK
LPG 550 52971.6655927835
Naphta (US$/ton) 576 266210.534793814
Solar (US$/ton) 621.88 515000
Liquid Ammonia (US$/ton) 1,500 9540.1095360825
Sulfur (US$/ton) 4.4 33680.7345360825

Total Produk
Harga Jual
Harga Bahan Baku
GPM (Dollar)
GPM (Rupiah)
515000
Harga Total (Dollar)
$ 88,811,278.09
$ 2,215,444.74
$ 245,928,296.95 1934.91
Rp 27,179,829.76
$ 29,134,416.08
$ 153,337,268.04
$ 320,266,758.00
$ 14,310,164.30
$ 148,195.23 $ 42,851,877.45

$ 517,196,801.65 $ 502,738,442.12
$ 336,955,019.78 $ 336,955,019.78
$ 180,241,781.88 $ 165,783,422.34 /year $ 502,374.01
Rp 2,531,995,096,179 /year Rp 2,328,887,386,839
Rp 7,672,712,413 /day

Anda mungkin juga menyukai