Design Calculation Samburu Peak Load and Load Follower 1

South of Sulawesi North of Sulawesi

Gas Demand Kendari 2,100 MMBTUD Gas Demand SulBagSel

Gas Demand Bau 6,840 MMBTUD Gas Demand Gorontalo
Gas Demand Kolaka 5,030 MMBTUD Gas Demand Minahasa
Gas Demand Makassar 15,250 MMBTUD
HHV 8,549 BTU/kWh HHV
Running Hour 24 Hour/Day Running Hour
Power Produce Kendari 10,235 kW Power Produce SulBagSel
Power Produce Bau - Bau 33,336 kW Power Produce Gorontalo
Power Produce Kolaka 24,515 kW Power Produce Minahasa
Power Produce Makassar 74,324 kW
SFC 0.275 L/kWh SFC
Operating Days 28 Day/Month Operating Days
HSD Demand Kendari 67,549 Liter/Day HSD Demand SulBagSel
HSD Demand Bau-Bau 220,018 Liter/Day HSD Demand Gorontalo
HSD Demand Kolaka 161,797 Liter/Day HSD Demand Minahasa
HSD Demand Makassar 490,537 Liter/Day
HSD Price 12,480 IDR/Liter HSD Price
HSD Price With Tax 13,853 IDR/Liter HSD Price With Tax
Currency Rate 14,500 IDR/USD Currency Rate
HSD Price With Tax 0.955 USD/Liter HSD Price With Tax
Harga Transport HSD 200 IDR/Liter Harga Transport HSD
0.0138 USD/Liter
Total Harga HSD 0.969 USD/Liter Total Harga HSD
Pengeluaran HSD Kendari 65,466 USD/Day Pengeluaran HSD SulBagSel
Pengeluaran HSD Bau-Bau 213,232 USD/Day Pengeluaran HSD Gorontalo
Pengeluaran HSD Kolaka 156,807 USD/Day Pengeluaran HSD Minahasa
Pengeluaran HSD Makassar 475,408 USD/Day
Alpha 5.65 USD/Day Alpha
LNG DES Tangguh 5 USD/Day LNG DES Tangguh
LNG Plant Gate Price - South Sulawesi 10.65 USD/MMBTUD LNG Plant Gate Price - North of Sulawesi
Pengeluaran LNG Kendari 22,365 USD/Day Pengeluaran LNG SulBagSel
PengeluaranLNG Bau-Bau 72,846 USD/Day PengeluaranLNG Gorontalo
Pengeluaran LNG Kolaka 53,570 USD/Day Pengeluaran LNG Minahasa
Pengeluaran LNG Makassar 162,413 USD/Day
Cost Saving Kendari 43,101 USD/Day Cost Saving SulBagSel
Cost Saving Bau-Bau 140,386 USD/Day Cost Saving Gorontalo
Cost Saving Kolaka 103,237 USD/Day Cost Saving Minahasa
Cost Saving Makassar 312,995 USD/Day

Cost Saving Kendari 1,206,828 USD/Month Cost Saving SulBagSel

Cost Saving Bau-Bau 3,930,811 USD/Month Cost Saving Gorontalo
Cost Saving Kolaka 2,890,641 USD/Month Cost Saving Minahasa
Cost Saving Makassar 8,763,870 USD/Month

Cost Saving Kendari 14,481,937 USD/Year Cost Saving SulBagSel

Cost Saving Bau-Bau 47,169,737 USD/Year Cost Saving Gorontalo
Cost Saving Kolaka 34,687,687 USD/Year Cost Saving Minahasa
Cost Saving Makassar 105,166,445 USD/Year

Cost Saving Kendari 289,638,734 USD/20 Year Cost Saving SulBagSel

Cost Saving Bau-Bau 943,394,735 USD/20 Year Cost Saving Gorontalo
Cost Saving Kolaka 693,753,730 USD/20 Year Cost Saving Minahasa
Cost Saving Makassar 2,103,328,904 USD/20 Year

Design Calculation Samburu Peak Load and Load Follower 2

North of Sulawesi Maluku

42,460 MMBTUD Gas Demand Ternate 4,540 MMBTUD

5,230 MMBTUD Gas Demand Halmahera 6,530 MMBTUD
11,120 MMBTUD Gas Demand Halmahera Timur 20,420 MMBTUD
Gas Demand Ambon 6,510 MMBTUD
8,549 BTU/kWh HHV 8,549 BTU/kWh
24 Hour Running Hour 24 Hour
206,937 kW Power Produce Ternate 22,127 kW
25,489 kW Power Produce Halmahera 31,825 kW
54,195 kW Power Produce Halmaghera Timur 99,521 kW
Power Produce Ambon 31,728 kW
0.275 L/kWh SFC 0.275 L/kWh
28 Day/Month Operating Days 28 Day/Month
1,365,783 Liter/Day HSD Demand Ternate 146,035 Liter/Day
168,230 Liter/Day HSD Demand Halmahera 210,046 Liter/Day
357,690 Liter/Day HSD Demand Halmahera Timur 656,837 Liter/Day
HSD Demand Ambon 209,403 Liter/Day
12,480 IDR/Liter HSD Price 12,480 IDR/Liter
13,853 IDR/Liter HSD Price With Tax 13,853 IDR/Liter
14,500 IDR/USD Currency Rate 14,500 IDR/USD
0.955 USD/Liter HSD Price With Tax 0.955 USD/Liter
200 IDR/Liter Harga Transport HSD 200 IDR/Liter
0.0138 USD/Liter 0.0138 USD/Liter
0.969 USD/Liter Total Harga HSD 0.969 USD/Liter
1,323,660 USD/Day Pengeluaran HSD Ternate 141,531 USD/Day
163,042 USD/Day Pengeluaran HSD Halmahera 203,568 USD/Day
346,658 USD/Day Pengeluaran HSD Halmahera Timur 636,579 USD/Day
Pengeluaran HSD Ambon 202,945 USD/Day
4.63 USD/Day Alpha 5.60 USD/Day
5 USD/Day LNG DES Tangguh 5 USD/Day
9.63 USD/MMBTUD LNG Plant Gate Price - South Sulawesi 10.60 USD/MMBTUD
408,890 USD/Day Pengeluaran Ternate 48,124 USD/Day
50,365 USD/Day PengeluaranLNG Halmahera 69,218 USD/Day
107,086 USD/Day Pengeluaran Halmahera Timur 216,452 USD/Day
Pengeluaran Ambon 69,006 USD/Day
914,770 USD/Day Cost Saving Ternate 93,407 USD/Day
112,677 USD/Day Cost Saving Halmahera 134,350 USD/Day
239,572 USD/Day Cost Saving Halmahera Timur 420,127 USD/Day
Cost Saving Ambon 133,939 USD/Day

25,613,572 USD/Month Cost Saving Ternate 2,615,403 USD/Month

3,154,945 USD/Month Cost Saving Halmahera 3,761,803 USD/Month
6,708,029 USD/Month Cost Saving Halmahera Timur 11,763,554 USD/Month
Cost Saving Ambon 3,750,281 USD/Month

307,362,859 USD/Year Cost Saving Ternate 31,384,840 USD/Year

37,859,344 USD/Year Cost Saving Halmahera 45,141,631 USD/Year
80,496,349 USD/Year Cost Saving Halmahera Timur 141,162,650 USD/Year
- Cost Saving Ambon 45,003,372 USD/Year

6,147,257,185 USD/20 Year Cost Saving Ternate 627,696,799 USD/20 Year

757,186,884 USD/20 Year Cost Saving Halmahera 902,832,620 USD/20 Year
1,609,926,988 USD/20 Year Cost Saving Halmahera Timur 2,823,253,003 USD/20 Year
- Cost Saving Ambon 900,067,436 USD/20 Year

Design Calculation Samburu Peak Load and Load Follower 3

 0.03454

Design Calculation Samburu Peak Load and Load Follower 4

Design Calculation Samburu Peak Load and Load Follower 5