cadangan
DESCRIPTION
pabrikTRANSCRIPT
UNIVERSITAS INDONESIA
ALPHA AMYLASE ENZYME PRODUCTION FOR TEXTILE
INDUSTRY
Report Assignment 5
GROUP 25
GROUP PERSONNEL:
Anggoro Wiseso (1206212514)
Dwini Normayulisa Putri (1206238482)
Firnanda Rizki Riasta (1206212464)
Khansa Zahrani (1206239724)
Muhammad Fahmi Zaenal Abidin (1206212520)
Rizka Margi Astuty (1206212470)
CHEMICAL ENGINEERING DEPARTMENT
ENGINEERING FACULTY
UNIVERSITAS INDONESIA
DEPOK 2015
EXECUTIVE SUMMARY
As we know the current fashion world is undergoing rapid development.
This also had an impact on fashion in Indonesia. At this time the textile industry
and Textile Products (TPT) Indonesia still play a pretty big role against the
national economy. In 2006, the industry contributes 11.7% amounting to the total
national exports, 20.2% against the national trade surplus, and 3.8% against the
formation of the gross domestic product (GDP). While the absorption of labor in
this industry is also big enough reach 1.84 million workforce. Until 2006, the
number of textile industry Indonesia achieve 2.699 company, with a total
investment of Rp 135,7 trillion. This amount is only experienced a slight increase
over the previous year which amounted to 2,656 company. Location of TPT
concentrated industry in West Java (57 percent), Central Java (14 percent), and
Jakarta (17 percent). The rest are scattered in East Java, Bali, Sumatra and
Yogyakarta.
Textile industry needs alpha amylases for desizing agent for removing
starch from the grey cloth before its further processing in bleaching and dying.
Alpha amylase enzyme is enzyme that catalyses the hydrolysis of internal α-1, 4-
glycosidic linkages in starch in low moleculer weight products, such as flucose,
maltose, and maltotriose units. The alpha amylase can be found in microorganism,
plants, and also another higher organism. The enzyme acts on starches, glycogen,
and oligosaccharides in a random manner, liberating reducing groups.
Alpha amylases needed by the textile industry are generally produced by a
microorganism is Bacillus sp. the species most often used is the Bacillus
licheniformis, Bacillus stearothermophilus and Bacillus amyloliquefaciens,. The
substrate is used to production alpha amylase in this design is molasses, molasses
was chosen because of its availability in Indonesia. Additionally, on this design
we add wheat bran to increase its activities. According to the research that has
been done before the addition of wheat bran on the process production of alpha
amylases with the microorganisms Bacillus sp produced enzyme activity units/g
464.000.
ii Universitas Indonesia
TABLE OF CONTENT
TABLE OF CONTENT..........................................................................................iiiLIST OF TABLES...................................................................................................vLIST OF FIGURE...................................................................................................viCHAPTER 1 CAPITAL ESTIMATE......................................................................11.1 Cost Index.......................................................................................................11.2 Capital Expenditure........................................................................................3
1.2.1 Total Equipment Cost........................................................................31.2.2 Site Developmet Cost.........................................................................51.2.3 Offsite Facilities Cost.........................................................................51.2.4 Supporting Facilities Cost..................................................................61.2.5 Contingency Cost and Contractor Fee...............................................71.2.6 Piping Cost.........................................................................................71.2.7 Controller Cost...................................................................................81.2.8 Electrical Equipment Cost.................................................................81.2.9 Land and Building Cost.....................................................................91.2.10 Additional Cost................................................................................111.2.11 Working Capital...............................................................................121.2.12 Calculation of TCI...........................................................................12
CHAPTER 2 OPERATING COST........................................................................142.1 Equity............................................................................................................142.2 Raw Material Cost........................................................................................142.3 Utility Cost...................................................................................................142.4 Labor Cost....................................................................................................14
2.4.1 Direct................................................................................................142.4.2 Indirect.............................................................................................14
2.5 Maintanance Cost.........................................................................................142.6 Insurance Cost..............................................................................................142.7 Depreciation..................................................................................................14CHAPTER 3 MASS AND ENERGY BALANCE................................................153.1 Investment Feasibility Analysis....................................................................15
3.1.1 Income..............................................................................................153.1.2 Cash Flow........................................................................................15
3.2 Profitability Analysis....................................................................................153.2.1 IRR...................................................................................................153.2.2 NPV..................................................................................................153.2.3 Payback Period.................................................................................153.2.4 ROR/ROI.........................................................................................15
3.3 Cost Breakdown...........................................................................................153.4 Sensitivity Analysis......................................................................................15
3.4.1 IRR Analysis....................................................................................153.4.2 NPV Analysis...................................................................................153.4.3 Payback Period Analysis..................................................................16
CHAPTER 4 CONCLUSION................................................................................17REFERENCES.......................................................................................................18
iii
LIST OF TABLES
Table 1.1 Chemical Engineering’s Plant Cost Index.........................................................................1Table 1.2 Projection of Chemical Engineering’s Plant Cost Index..................................................2Table 1.3 Total bare module cost equipment.....................................................................................3Table 1.4 Site preparation costs.........................................................................................................5Table 1.5 Offsite facilities calculation..............................................................................................5Table 1.6 Supporting facilities costs..................................................................................................6Table 1.7 Straight pipe cost...............................................................................................................7Table 1.8 Fitting and elbow pipe cost................................................................................................7Table 1.9 Valve cost.........................................................................................................................8Table 1.10 Controller cost.................................................................................................................8Table 1.11 Controller cost.................................................................................................................8Table 1.12 Building Area...................................................................................................................9Table 1.13 Asphalt Area..................................................................................................................10Table 1.14 Cost of Land, Building, and Asphalt.............................................................................10Table 1.15 Additional Cost..............................................................................................................11Table 1.16 TCI Calculation.............................................................................................................12
iv
LIST OF FIGURE
Figure 1.1 Starch structure..................................................................................... 3Figure 1.2 Amylopectin model structure............................................................... 4Figure 1.3 Amylopectin molecul............................................................................ 6Figure 1.4 Alpha amylase structure....................................................................... 9Figure 1.5 Alpha amylase growing...................................................................... 19Figure 1.6 Textile Production Capacity in Indonesia........................................... 20Figure 1.7 Alpha amylase production plant location........................................... 32Figure 1.8 Location of Kediri district.................................................................. 32Figure 1.9 Molasses produced by PG Pesantren Baru Kediri in 2004................. 33Figure 2.1 Microbial Enzyme Production............................................................ 35Figure 2.2 Schematic production process of industrial enzymes......................... 36Figure 2.3 Blending tank for liquid phase (mixing and sterilization).................. 47Figure 2.4 A typical submerged culture fermenter.............................................. 48Figure 2.5 Fermentation process scale up............................................................ 49Figure 2.6 Enzyme storage tank........................................................................... 50Figure 2.7 Microfiltration principle..................................................................... 51Figure 2.8 Disk stack centrifugation process....................................................... 53Figure 2.9 Ultrafiltration technology................................................................... 53Figure 3.1 Simulation of alpha amylase plant...................................................... 68
v
6
CHAPTER 1
CAPITAL ESTIMATE
In this chapter of economical evaluation, these following assumptions will
be used:
1. Plant lifetime is 20 year; start from 2020 (including the equipment purchase).
2. The building process will be conducted in 1 year and start to operate in the
beginning of 2021.
3. Plant total production for 1 year is 175 batch for 100% capacity (2461 kg per
batch) or approximately 430.675 ton of alpha amylase.
4. Each IDR 13,500 will be converted as USD 1.
5. Depreciation will be calculated using declining balance method.
1.1 Cost Index
The index used is the Chemical Engineering (CE) Plant Cost Index. The
table below shows the data for cost index from 2000 to 2020:
Table 1.1 Chemical Engineering’s Plant Cost Index
Year CEPCI2000 394.12001 394.32002 395.62003 4022004 444.22005 468.22006 499.62007 525.42008 575.42009 521.92010 550.82011 585.72012 584.62013 567.3
(Source: Chemical Engineering Online, 2014)
Using the data above, we can projected all the equipment to the purchasing
year of 2020. We plot the data above as the figure below:
Universitas Indonesia
7
1998 2000 2002 2004 2006 2008 2010 2012 20140
100
200
300
400
500
600
700
f(x) = 17.216043956044 x − 34050.485054945f(x) = − 0.637500000065325 x² + 2575.50354421827 x − 2600642.0603181R² = 0.91670561342669
Figure 1.1 Chemical Engineering Plant Cost Index (CEPCI) Graphic
(Source: Chemical Engineering Online, 2014)
By extrapolating the data and graphic, we can get a cost index value of 726.3 on
2020, this is shown on the table below:
Table 1.2 Projection of Chemical Engineering’s Plant Cost Index
Year CEPCI2014 623.02015 640.22016 657.52017 674.72018 691.92019 709.12020 726.3
(Source: Author’s Personal Data, 2014)
To estimate the equipment cost, we assumed that all equipments are
bought in 2020. So, the projection of Chemical Engineering’s Plant Cost Index
will be purchase in 2020 using 2000 or 2004 price.
1.2 Capital Expenditure
Capital expenditure (CAPEX) or total capital investment (TCI) of a plant
is a one-time expense for the design, construction, and start-up of a new plant or a
revamp of an existing plant.
Universitas Indonesia
8
1.1.1 Total Equipment Cost
The calculation of equipment or total bare module cost is begun with the
calculation of FOB itself. FOB (Free On Board) is the bases cost of the
equipment. This is based on the parameter of each equipment. The parameters and
the formula we can see in Process and Product Design Principles by Seider
exactly in the Table 16.32 or based on the vendor (catalog) that we find at in the
internet.
To get an estimate of the purchase cost at a later date, we need to multiply
the cost from an earlier date by the ratio called cost index at that date to a base
cost index. From the planning, the equipment purchasing on this plant will be
done on 2020. So, we need to know the cost index on the year 2020 which is after
extrapolating about 726.3.
Using the design specification for all equipment, the purchase cost can be
determined, and later converted into 2020 purchase cost using the cost index.
Total bare module cost than will be depreciated.
Table 1.3 Total bare module cost equipment
No
Equipment Code
Qty.
Price/Unit (USD)
Total Price (USD)
Year Basis
Cost Index in Year Basis
Bare Module Factor
CTbm in 2020
(USD)
AStorage Tank
1 TK-101 1 16,000 16,000 2004 444.2 1.41 37,0002 TK-102 1 2,000 2,000 2004 444.2 1.41 5,0003 TK-103 1 24,000 24,000 2004 444.2 1.41 56,000
B Mixing Tank
1MT-101
1 219,000 219,0002,00
4444.2 1.41 505,000
Table 1.3 Total bare module cost equipment (cont’d)
No
Equipment Code
Qty.
Price/Unit (USD)
Total Price (USD)
Year Basis
Cost Index in Year Basis
Bare Module Factor
CTbm in 2020
(USD)
Universitas Indonesia
9
C Reactor
1FT-101
1 13,000 13,0002,00
4444.2 4.30 92,000
2FT-102
1 57,000 57,0002,00
4444.2 4.30 401,000
3FT-103
1 219,000 219,0002,00
4444.2 4.30 1,540,000
D Purification
1MF-101
1 17,200 17,2002,00
0394 3.20 102,000
2DS-101
1 12,000 12,0002,00
0394 3.20 71,000
3UF-101
1 96,000 96,0002,00
0394 2.03 360,000
4UF-102
1 2,500 2,5002,00
0394 3.20 15,000
E Pump 1 P-101 1 6,000 6,000 2000 394.1 3.4 37,0002 P-102 1 12,000 12,000 2000 394.1 3.4 74,0003 P-103 1 12,000 12,000 2000 394.1 3.4 74,0004 P-104 1 12,000 12,000 2000 394.1 3.4 74,0005 P-105 1 5,000 5,000 2000 394.1 3.4 31,0006 P-106 1 5,000 5,000 2000 394.1 3.4 31,0007 P-107 1 20,000 20,000 2000 394.1 3.4 123,0008 P-108 1 6,000 6,000 2000 394.1 3.4 37,0009 P-109 1 5,000 5,000 2000 394.1 3.4 31,000
10 P-110 1 5,000 5,000 2000 394.1 3.4 31,00011 P-111 1 4,000 4,000 2000 394.1 3.4 25,00012 P-112 1 7,000 7,000 2000 394.1 3.4 43,000
13P-113
1 9,000 9,0002,00
0394 3.40 56,000
F Compressor 1 C-101 1 20,000 40,000 2000 394 3.24 239,0002 C-102 1 180,000 360,000 2000 394 3.24 2,151,0003 C-103 1 320,000 640,000 2000 394 3.24 3,823,000
GHE (Autoklaf)
1 HE-101 1 38,000 38,000 2000 394.1 3.3 232,000Total 10,300,000
(Source: Private data, 2015)
Universitas Indonesia
10
Universitas Indonesia
11
In addition, for operating the plant for 20 years or more, we should prepare
the spare parts in order to back up the first equipment’s work ability. We invest
the spare parts on the beginning, at the same time with the first equipment
purchased. Each of equipment will has 1 spare part. So, the cost for spare parts
itself will be the same as the total cost of equipment. We will be paying for
$20,600,000 for all of equipments and spare parts on 2020.
1.1.2 Site Developmet Cost
The calculation that are involves in site development cost are making land
surveys, land preparation (such as surface clearing, excavation, rock blasting),
fencing, roads and sidewalks, and fire protection facilities. Costs for site
preparation, Csite, can be quite substantial for grass-roots plants in the range of 10-
20% of total bare-module cost of the equipment. For our alpha amylase plant, we
take Csite as 15% of total bare-module cost of the equipment.
Table 1.4 Site preparation costs
No. Component Needs Price (USD)1. Making land surveys 154,2002. Land preparation 616,8003. Fencing 231,3004. Roads and sidewalks 308,4005. Fire protection facilities 231,300
Total Site Preparation (15% of Total Bare-Module of Equipment)
1,542,000
(Source: Private data, 2015)
1.1.3 Offsite Facilities Cost
Offsites cost sites consist of some calculation which are including waste
treatment equipments, steam boiler, cooling tower, and the generator. The
summarize of Coffsite calculation is shown in the table below:
Universitas Indonesia
12
Table 1.5 Offsite facilities calculation
NoUtility and Water Waste Treatment
FacilitesQty
Price/Unit (USD)
Total Price (USD)
Year Basis
Cost Index in Year Basis
Bare Module Factor
Coffsite in 2020
(USD)
1 W-101 1 51,000 51,000 2000 394.1 1 94,000
2 CT-101 1 12,000 12,000 2000 394.1 0.67 15,0003 GR-101 2 58,519 117,037 2014 623 0.73 99,700
Total 208,700(Source: Private data, 2015)
1.1.1 Supporting Facilities Cost
Supporting facilities equipment needed to accelerate production process
which is including in the entire area of plant building. Costs for supporting
facilities, Csupp, are costs for the equipment in the area of office, laboratory for
feed and product testing, medical facilities, and other service facilities such as
utility lines, control rooms, maintance and workshop, cafetarias, and mosque.
Below is the table of supporting facilities equipment.
Table 1.6 Supporting facilities costs
Equipment QtyCost/unit
(USD)Total Cost
(USD)Office
Faximile Machine 2 90 180Telephone 10 56 556Computer PC 12 259 3,111LCD Projector 1 190 190Printer + Scanner + Photocopy 2 150 300Air Conditioner 2pk 4 678 2,711Stand Dispenser 2 75 150Attendance machine 2 241 481Paper Shredder 1 59 59Refrigerator 1 107 107Office Desk (President) 1 148 148Office Desk 20 74 1,481Office Chair 20 37 741Cabinet 5 74 370Sofa 3 148 444
Table 1.6 Supporting facilities costs (cont’d)
Equipment QtyCost/unit
(USD)Total Cost
(USD)
Universitas Indonesia
13
Meeting room set 1 370 370Receptionist desk 1 111 111Whiteboard 2 15 30CCTV 10 148 1,481Truck 4 40,741 162,963Forklift 6 11,500 69,000
Laboratory for Feed and Product TestingLaboratory set (beaker glass, pipet, microscope, quality analysis equipment, etc)
1 2,222 2,222
Medical FacilitiesMedical set (stethoscope, tensimeter, medical bed, first aid box, medicine, etc).
1 741 741
Other Service FacilitiesUtility lines 741 741Control rooms 1,111 1,111Maintanance and workshop 556 556Cafetarias 370 370Mosque 222 222
Total of Supporting Facilities Equipment 250,950(Source: Private data, 2015)
1.1.2 Contingency Cost and Contractor Fee
Contingency is unanticipated costs incurred during the construction of a
plant. To account for the cost of contingency, it is common to set aside 15% of the
direct permanent investment (CDPI). In addition, Guthrie adds a contractor fee of
3% of CDPI. The calculation of contingency and contractor’s fee will be shown in
the table of total capital investment.
1.1.3 Piping Cost
To determine the cost of piping, we should know first what kind of pipe
that we will use and how longer it is. The price for pipe is $3.4 per lb. below is the
result of piping cost.
Universitas Indonesia
14
Table 1.7 Straight pipe cost
Requirements Length (ft)
Weight (lb/ft)
Total Weight (lb)
Total Price (USD)Material Nominal Pipe Sch ID
Carbon Steel 3/4 40 0.82 131.17 1.13 148.22 500Carbon Steel 1 1/4 40 1.38 85.38 2.28 194.67 660Carbon Steel 2 40 2.067 234.32 3.66 857.61 2,920
Total 4,100(Source: Private data, 2015)
Table 1.8 Fitting and elbow pipe cost
RequirementsLength (ft)
Weight (lb/ft)
Total Weight (lb)
Total Price (USD)Material Nominal Pipe
Sch
ID Qty
Elbow 90 3/4 40 0.82 6 36.18 1.13 41 140Elbow 90 1 1/4 40 1.38 4 24.12 2.28 55 190Elbow 90 2 40 2.067 10 60.3 3.66 221 750Tee 2 40 2.067 1 8.61 3.66 32 110
Total 1,190(Source: Private data, 2015)
Table 1.9 Valve cost
Type Qty Price/Unit (USD) Total Price (USD)Globe Valve 28 1,100 30,800
(Source: Private data, 2015)
So, by adding all the straight pipe cost, fitting and elbow pipe cost, also
the valve cost that we have, then we will spent $36,090 for these piping system in
the plant.
1.1.4 Controller Cost
Controller is one of the very important equipment for the plant. So, we
also need the spare like the equipment. The amount of our controller are based on
the P&ID. The calculation are shown below.
Universitas Indonesia
15
Table 1.10 Controller cost
Type Qty Spare Price/Unit (USD) Total Price (USD)
Level Control 7 2 1,000 9,000Flow Control 3 1 900 3,600Pressure Control 3 1 2,000 8,000Temperature Control 4 1 1,300 6,500pH Control 1 1 800 1,600
Total 28,700(Source: Private data, 2015)
1.1.5 Electrical Equipment Cost
For electrical installment, we need the equipment first. This consist of
lamp, stabilizer, socket outlet for manufacture, socket outlet for office, switch, and
electric panel. The amount of these equipment are adapted on the area needed.
The calculation of electrical equipment is shown in the table below:
Table 1.11 Controller cost
Component Needs Qty Price per Unit (USD) Total Price (USD)
Lamp (PL-C 36 Watt) 200 3 593Lamp (PL-C 24 Watt) 35 2 65Stabilizer 2 222 444Socket Outlet Manufacture
35 16 544
Socket Outlet Office 20 7 148Switch 240 1 160Electric Panel 30 1 17
Total 1,971(Source: Private data, 2015)
1.1.6 Land and Building Cost
Cost of land (Cland) is the cost to buy land as a place of plant building. The
land cost in Kediri (the place that our plant will be built) is predicting arround Rp
1,500,000/m2. Then, we will also calculate the cost of all building. This cost
included the steel and concrete that we use. We take 20% of CTBM for cost of
Universitas Indonesia
16
building (Cbuilding). There is also asphalt cost for the road and parking area. The
calculation of land and building are summarize in the table below.
Table 1.12 Building Area
BuildingSize
Building Area (m2)Length Wide
Laboratory 28 12 336Office 43 12 516Raw material storage 18 9 162Control room 18 6 108Product storage 18 9 162Process area 74 24 1,776Process area 92 16 1,472
Waste water treatment 20 15 300Water utility 12 16 192Electrical utility 12 16 192Fuel utility 12 12 144Workshop 18 4,5 81Warehouse 18 4,5 81Cafetaria 18 12 216Clinic 18 9 162Mosque 18 12 216
Total Building Area 5,900(Source: Private data, 2015)
Table 1.13 Asphalt Area
AsphaltSize
Asphalt Area (m2)Length Wide
Truck parking lot 24 14 336Assembly point 1 24 10 240Assembly point 2 15 12 180Car parking lot 35 12 420Motorcycle parking lot 14 12 168Assembly point 3 18 4.5 81Road 1 6 37.25 223.5Road 2 6 29 174Road 3 6 29 174Road 4 24 7 168Road 5 24 1.25 30
Table 1.13 Asphalt Area (cont’d)
AsphaltSize
Asphalt Area (m2)Length Wide
Road 6 100 5 500
Universitas Indonesia
17
Road 7 25 6 150Road 8 69 2.5 172.5Road 9 71 2.5 177.5Road 10 18 12 216Road 11 7 37.25 260.75Road 12 5 22 110Road 13 7 46.5 325.5Road 14 13 12 156Road 15 25 1.25 31.25Road 16 2.5 16 40
Total Asphalt Area 4334(Source: Private data, 2015)
Table 1.14 Cost of Land, Building, and Asphalt
Component Qty Price per qty (USD) Total Price (USD)Land area (m²) 10234 111 1.137.111
Building Area (m²) 5900 348 2.056.000Asphalt (m²) 4334 33 144.467
Total 3.337.578(Source: Private data, 2015)
1.1.1 Additional Cost
Additional costs include market research, industry design permission,
brand, water utility, electrical installment, communication line installment, and
internet network installment. Market research cost is used to make a research from
the consumer. The method to do the market research cost is consulting with some
consultant company. This method will be used to determine the production
capacity. Market research analysis is will be doing once before we begin the
production or maybe after some years of production we will do the market
research again.
Electrical installment is one of the utility installments that spend the
money so much. This cost is calculated by determining the electricity component
that we use for the plant. Because the main source of electrical utility in our plant
is from PLN, so we decide the electical installment to be done by PLN and we just
to pay it. This scenario is also conducted in communication line installment (be
done by Telkom) and internet network installment (be done by provider). The
summarize of the additional cost is shown below:
Universitas Indonesia
18
Table 1.15 Additional Cost
No. Component Price (USD)1 Market Research 3702 Industry Design Permission 1113 Brand 7415 Water Utility 3706 Electrical installment 6307 Communication Line Installment 338 Internet Nework Installment 52
Total Additional Cost 2,307(Source: Private data, 2015)
1.1.2 Working Capital
Working capital is the 17.6% of CTPI (the things that we already mentioned
above from the equipment to the additional cost. The equation will be sums up on
the next sub-bab that will calculate the overall TCI.
1.1.3 Calculation of TCI
The summarize of all the components of capital investment is all
calculated and shown in the tabe below:
Table 1.16 TCI Calculation
Capital Component Ammount
(USD)Parameter
Total bare-module costs for equipment 10,300,000 Calculated Total bare-module costs for spares 10,300,000 Calculated Total bare-module investment (C-TBM) 20,600,000 Calculated Cost of site preparation (Csite) 1,545,000 15% CTBM Cost of supporting facilities (Csupp) 250,950 CalculatedCost of offsite facilities (Coff) 208,700 Calculated
Table 1.16 TCI Calculation (cont’d)
Capital Component Ammount
(USD)Parameter
Total of direct permanent investment (C-DPI) 22,604,650 CalculatedCost of contingency 3,090,000 15% CDPICost of contractor's fee 618,000 3% CDPITotal depreciable capital (C-TDC) 26,312,650 CalculatedCost of piping and valve 36,090 CalculatedCost of controller 28,700 Calculated
Universitas Indonesia
19
Cost of electrical equipment 1,971 CalculatedCost of land (Cland) 1,137,111 CalculatedCost of bulding (Cbuilding) 2,060,000 20% CTBMCost of asphalt (for road) 144,467 CalculatedCost of market research 370 CalculatedCost of industry design permission 111 CalculatedCost of branding 741 CalculatedCost of water installment 370 CalculatedCost of electrical installment 630 CalculatedCost of communication line installment 33 CalculatedCost of internet nework installment 52 CalculatedTotal Permanent Investment (C-TPI) 29,723,296 CalculatedWorking Capital (C-WC) 5,231,300 17,6% CTPI
Total Capital Investment (Ctci) 34,955,000 Calculated(Source: Private data, 2015)
Universitas Indonesia
20
CHAPTER 2
OPERATING COST
1.1 Equity
1.2 Raw Material Cost
1.3 Utility Cost
1.4 Labor Cost
1.1.1 Direct
1.1.2 Indirect
1.5 Maintanance Cost
1.6 Insurance Cost
1.7 Depreciation
Universitas Indonesia
21
CHAPTER 3
MASS AND ENERGY BALANCE
1.8 Investment Feasibility Analysis
This part will discuss about the mass and enegery balance for every stream
in every unit operation. The calculations are based on the production capacity and
some journals that explain about operating condition and the results, also the
electricity requirement.
1.8.1 Income
1.8.2 Cash Flow
1.9 Profitability Analysis
1.9.1 IRR
1.9.2 NPV
1.9.3 Payback Period
1.9.4 ROR/ROI
1.10 Cost Breakdown
1.11 Sensitivity Analysis
1.11.1 IRR Analysis
1.11.2 NPV Analysis
Universitas Indonesia
22
1.11.3 Payback Period Analysis
Universitas Indonesia
23
CHAPTER 4
CONCLUSION
1. Alpha amylase enzyme is one of the needed enzyme in Indonesia. But
unfortunately, Indonesia do not have an alpha amylase plany yet.
2. One of the alpha amylase uses is in textile industry. It used in desizing process
when alpha amylase will hydrolyse the starch.
3. Bacillus licheniformis is used as our enzyme source in plant and the medium
of bacterial growth cosists of molasses, wheat bran, urea, and phosphoric acid
as the bacteria needs carbon and nitrogen.
4. Our plant is placed in Kediri, East Java, due to the availability of raw material
needed, unemployee amount, etc. The production capacity is 132 tons per year
(1 ton per batch).
5. The process that we selected are pre-treatment (wheat bran hydrolysis),
mixing and sterilization, fermentation, and purification (by using
microfiltration, centrifuge, and ultrafiltration).
6. Overall mass balance of the process is shown below:
CompoundInput
(kg/batch)Output
(kg/batch)Biomass 0 10533.33333Alpha-amylase 0 776.5357667Glucose 21397.40493 441.6666667Sucrose 16523.80952 1982.857143Water 10963.50247 15535.80247Ash 3680.892703 3337.5Urea 188.6666667 188.6666667Phosporic Acid 180.5555556 180.5555556Nitrogen 38559.52381 38559.52381Oxygen 10250 3925.1943Carbon dioxyde 0 26282.72Total 101744.4 101744.4
7. Our plant efficiency is 53% based on energy balance
Universitas Indonesia
24
REFERENCES
Anonim. ___. HERA: Human & Environmental Risk Assessment on ingredients of
household cleaning products. [online] Available at
<http://www.heraproject.com/files/38-fera-bridging-document-
28.10.05.pdf> [Accessed at September 10th 2015].
Anonim. ___. HERA: Human & Environmental Risk Assessment on ingredients of
household cleaning products. [online] Available at
http://www.heraproject.com/files/38-f-
era_bridging_document_28.10.05.pdf [accessed at September 10th 2015].
Anonim. 2013. Form 10-K. [online] Availabe at
<
http://www.sec.gov/Archives/edgar/data/1049210/000119312513136596/
d444805d10k.htm> [Accessed at September 7th 2015]
Anonim. 2013. Form 10-K. [online] Availabe at
http://www.sec.gov/Archives/edgar/data/1049210/000119312513136596/
d444805d10k.htm [accessed at September 7th 2015]
Anonim. 2015. Textile Enzymes-Noor Enzymes. Indiamart. [online] Available at
<http://www.indiamart.com/noor-creations/textile-enzymes.html#alpha-
amylase-enzymes> [Accessed at September 10th 2015].
Anonim. 2015. Textile Enzymes-Noor Enzymes. Indiamart. [online] Available at
http://www.indiamart.com/noor-creations/textile-enzymes.html#alpha-
amylase-enzymes [accessed at September 10th 2015].
Elmarzugi, Nagib A. et al., 2014, A Amyalse Economic and Application Value.
World Journal of Pharmaceutical Research, ISSN 2277-7105.
Elmarzugi, Nagib A. et al., 2014, A Amyalse Economic and Application Value.
World Journal of Pharmaceutical Research, ISSN 2277-7105.
EOLSS. 2003. Enzyme: The Biological Catalyst of Life. [online] Available at
<http://www.eolss.net/sample-chapters/c03/e6-54-02.pdf> [Acessed at
September 12th 2015].
Universitas Indonesia
25
Gupta, Rani., Gigras, Paresh., Mohapatra, Hanapriya., Goswami, Vineet. K.,
Chauhan, Bhavna. 2003. Microbial a-amylases: a biotechnological
perspective. Process Biochemistry 38 (2003) 1599_/1616.
Sarrouh, Boutros et al., 2012. Up-To-Date Insight in Industrial Enzymes
Applications and Global Market. Bioprocess & Biotechniques Research
Article. ISSN:2155-9821 JBPBT, an open access journal.
Sarrouh, Boutros et al., 2012. Up-To-Date Insight in Industrial Enzymes
Applications and Global Market. Bioprocess & Biotechniques Research
Article. ISSN:2155-9821 JBPBT, an open access journal.
Souza, P. M et al., 2010, Application of Microbial Alpha-Amylase in Industry – A
Review. Brazilian Journal of Microbiology 41: 850-861, ISSN 1517-8382.
Souza, P. M et al., 2010, Application of Microbial Alpha-Amylase in Industry – A
Review. Brazilian Journal of Microbiology 41: 850-861, ISSN 1517-8382
Sundarram, Ajita and Murthy. 2014. α-Amylase Production and Applications: A
Review. Journal of Applied & Environmental Microbiology, 2014, Vol. 2,
No. 4, 166-175. [online] Available at <
http://pubs.sciepub.com/jaem/2/4/10> [Accessed at September 11th 2015]
Tiwari, SP., Srivastava., Singh, CS., Shukla, K., Singh., Sharma, R. 2015.
Amylases: An Overview with Special Reference to Alpha Amylase. Journal
of Global Bioscience, ISSN 2330-1355, Volume 4, Special Issue 1, 2015,
pp.1886-1901.
Babu, K.R. and Satyanarayana, T. 1996. Production of Bacterial Enzymes by
Solid State Fermentation. Journal of Scientific and Industrial Research, 55:
464-467.
Chisti, Yusuf. 1999. Fermentation (Industrial). Spain: University of Almeria.
Ikram-ul-Haq, Ashraf, Hamad., Iqbal, Javed., Qadeer, M.A. 2002. Production of
Alpha Amylase by Bacillus licheniformis Using an Economical Medium.
Bioresource Technology 87:57-61. Elsevier Science Ltd.
Morgan, F.J. and Priest, F.G. 1980. Characterization of a Thermostable α-
Amylase from Bacillus licheniformis NCIB 6346. Journal of Applied
Bacteriology 50:107-114.
Universitas Indonesia
26
Pandey, Ashok., Soccol, C.R., Larroche, Christian. 2008. Current Developments
in Solid-state Fermentation. New York: Springer Science+Business Media,
LLC.
Pandey, Ashok., Höfer, Rainer., Taherzadeh, Mohammad., Nampoothiri, K.M.,
Larroche, Christian. 2015. Industrial Biorefineries and White
Biotechnology. USA: Elsevier.
Ravichandran, S. And Vimala R. 2012. Solid State and Submerged Fermentation
for The Production of Bioactive Substances: A Comparative Study.
International Journal of Science and Nature Vol 3(3): 480-486. ISSN 2229-
6441.
Aehle, Wolfgang. 2007. Enzyme in Industry: Production and Applications.
Weinheim: WILEY-VCH Verlag GmbH & Co. KGaA.
Souza, P. M et al., 2010, Application of Microbial Alpha-Amylase in Industry – A
Review. Brazilian Journal of Microbiology 41: 850-861, ISSN 1517-8382
Universitas Indonesia