No Item Prosentase
1 Peralatan yang dibeli dikirimkan ( termasuk peralatan fabrikasi dan mesin proses 100
2 Pemasangan alat, instalasi 45
3 Instrument dan Control (instalasi) 9
4 Pemipaan ( Instalasi ) 16
5 Listrik ( Instalasi ) 10
6 Bangunan dan Pemeliharaan 25
7 Perbaikan Halaman 13
8 Perbaikan Fasilitas 40
9 Tanah 6
10 Total Indirect Plant Cost 264
Indirect Cost
11 Teknik dan supervisi 33
12 Biaya Konstruksi 39
13 Total Direct Cost + Indirect Cost 336
14 Biaya Konstruksi (Kira - Kira 5% Total Direct Cost + Indirect Plant Cost ) 17
15 Biaya tak terduga ( Kira - kira 10% Total Direct Cost + Indirect Plant Cost ) 34
16 Total Fixed Cost Investment 387
4300 5532.70
6000 7720.04
7200 9264.05
29000 37313.54
42400 54554.97
1100 1415.34
2100 2702.02
3000 3860.02
3900 5018.03
4800 6176.03
5700 7334.04
4600 5918.70
8100 10422.06
12500 16083.42
13400 17241.43
14200 18270.77
14900 19171.44
15600 20072.11
39100 50308.95
92100 118502.67
168900 217319.22
270500 348045.29
5600 7205.37
6000 7720.04
6400 8234.71
6900 8878.05
11100 14282.08
12900 16598.09
13600 17498.77
14300 18399.44
14900 19171.44
15500 19943.45
7100 9135.38
7700 9907.39
8300 10679.39
8900 11451.40
9500 12223.40
10100 12995.41
10700 13767.41
11300 14539.42
12000 15440.09
12600 16212.09
78300 100746.57
229300 295034.33
728600 937470.61
1016200 1307518.02
110700 142434.80
84200 108337.94
73100 94055.86
91300 117473.33
3380500 4349601.13
Total Harga
3380500
1521225
304245
540880
338050
845125
439465
1352200
202830
8924520
1115565
1318395
11358480
574685
1149370
13082535
Total Harga
4349601.13313
1957320.50991
391464.101981
695936.1813
434960.113313
1087400.28328
565448.147306
1739840.45325
260976.067988
11482946.9915
1435368.37393
1696344.44192
14614659.8073
739432.192631
1478864.38526
16832956.3852