PEMAKAIAN SOLAR BOILLER J2 JUNI 2022

Pembelian Hour Counter Boiler

Pemakaian /
Tanggal
Hari
Miura Total
Hour BL Hour BL
31-May-22 16,973.00 (mnt) (jam)
1-Jun-22 16,973.00 - -
2-Jun-22 17,344.00 371.00 6.18 238.05
3-Jun-22 17,724.00 380.00 6.33 238.05
4-Jun-22 18,093.00 369.00 6.15 238.05
5-Jun-22 18,093.00 - -
6-Jun-22 18,339.00 246.00 4.10 156.61
7-Jun-22 18,339.00
8-Jun-22 18,339.00 - -
9-Jun-22 18,690.00 351.00 5.85 224.20
10-Jun-22 19,031.00 341.00 5.68 238.05
11-Jun-22 19,308.00 277.00 4.62 196.82
12-Jun-22 19,667.00 359.00 5.98 251.98
13-Jun-22 19,667.00
14-Jun-22 19,995.00 328.00 5.47 224.20
15-Jun-22 20,337.00 342.00 5.70 224.20
16-Jun-22 20,633.00 296.00 4.93 196.82
17-Jun-22 20,923.00 290.00 4.83 196.82
18-Jun-22 21,281.00 358.00 5.97 238.05
19-Jun-22 21,662.00 381.00 6.35 251.98
20-Jun-22 21,662.00 - -
21-Jun-22 21,929.00 267.00 4.45 176.57
22-Jun-22 22,216.00 287.00 4.78 196.82
23-Jun-22 22,567.00 351.00 5.85 238.05
24-Jun-22 8,000.00 22,870.00 303.00 5.05 196.82
25-Jun-22 23,078.00 208.00 3.47 136.95
26-Jun-22 23,410.00 332.00 5.53 224.20
27-Jun-22 23,702.00 292.00 4.87 187.34
28-Jun-22 24,028.00 326.00 5.43 220.88
29-Jun-22 24,463.00 435.00 7.25 280.08
30-Jun-22 24,825.00 362.00 6.03 286.18
1-Jul-22 (24,825.00) (413.75)
2-Jul-22 - -
3-Jul-22 - -
4-Jul-22 - -
5-Jul-22 - -
 6-Jul-22
7-Jul-22 -
8-Jul-22 -
9-Jul-22 -
10-Jul-22 -
11-Jul-22 -
12-Jul-22 -
13-Jul-22 -
14-Jul-22 - -
15-Jul-22 - -
16-Jul-22 - -
17-Jul-22 -
18-Jul-22 -
19-Jul-22 -

-21,662.00 -361.03 2,143.89

#REF!
#REF! (5.94)
022

Harga Solar
Stock akhir

7,526.36 Rp. Per hari Total Rp.

7,526.36 - 0.00 -
7,288.31 238.05 1,964,388.60 1,964,388.60
7,050.26 238.05 1,964,388.60 3,928,777.20
6,812.21 238.05 1,964,388.60 5,893,165.80
6,812.21 - 0.00 5,893,165.80
6,655.60 156.61 1,292,345.72 7,185,511.52
6,655.60 - 0.00 7,185,511.52
6,655.60 - 0.00 7,185,511.52
6,431.40 224.20 1,850,098.40 9,035,609.92
6,193.35 238.05 1,964,388.60 10,999,998.52
5,996.53 196.82 1,624,158.64 12,624,157.16
5,744.55 251.98 2,079,338.96 14,703,496.12
5,744.55 - 0.00 14,703,496.12
5,520.35 224.20 1,850,098.40 16,553,594.52
5,296.15 224.20 1,850,098.40 18,403,692.92
5,099.33 196.82 1,624,158.64 20,027,851.56
4,902.51 196.82 1,624,158.64 21,652,010.20
4,664.46 238.05 1,964,388.60 23,616,398.80
4,412.48 251.98 2,079,338.96 25,695,737.76
4,412.48 - 0.00 25,695,737.76
4,235.91 176.57 1,457,055.64 27,152,793.40
4,039.09 196.82 1,624,158.64 28,776,952.04
3,801.04 238.05 1,964,388.60 30,741,340.64
11,604.22 196.82 1,624,158.64 32,365,499.28
11,467.27 136.95 1,130,111.40 33,495,610.68
11,243.07 224.20 1,850,098.40 35,345,709.08
11,055.73 187.34 1,545,929.68 36,891,638.76
10,834.85 220.88 1,822,701.76 38,714,340.52
10,554.77 280.08 2,311,220.16 41,025,560.68
10,268.59
10,268.59
10,268.59
10,268.59 10268.59
10,268.59
10,268.59
10,268.59
10,268.59
10,268.59
10,268.59
10,268.59
10,268.59
10,268.59
10,268.59
10,268.59
10,268.59
10,268.59 - 0.00 38,714,340.52
10,268.59 Total 41,025,560.68 41,025,560.68
10,268.59
10,268.59
TOTAL BIAYA SOLAR Rp 41,025,560.68
 8,252.00

Kg produksi Rp/Kg Act RF %

#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 250.00 #REF!
#REF! #REF! 251.00 #REF!
#REF! #REF! 250.00 #REF!
#REF!
 M3 USD RP
PEMAKAIAN AIR JUNI 2022 0.825 13000.00 10,725.00
0
Tanggal Flow Meter JABABEKA Blok J2 Total Air bersih PLUS AIR LIMBAH
31-May-22 2,647.90 Rp air bersih Total Rp. Per hari Total Rp. Kg produksi Rp/Kg Act RF %
1-Jun-22 2,647.90 0.00 - 0.00 - #VALUE! #DIV/0! 10.11 #DIV/0!
2-Jun-22 2,649.28 1.38 1.38 14,800.50 27,380.93 #VALUE! #DIV/0! 11.11 #DIV/0!
3-Jun-22 2,649.81 0.53 0.53 5,684.25 10,515.86 #VALUE! #DIV/0! 11.11 #DIV/0!
4-Jun-22 2,651.11 1.30 1.30 13,942.50 25,793.63 #VALUE! #DIV/0! 11.11 #DIV/0!
5-Jun-22 2,651.11 0.00 - 0.00 - #VALUE! #DIV/0! 11.11 #DIV/0!
6-Jun-22 2,655.52 4.41 4.41 47,297.25 87,499.91 #VALUE! #DIV/0! 11.11 #DIV/0!
7-Jun-22 2,656.52 1.00 1.00 10,725.00 19,841.25 #VALUE! #DIV/0! 11.11 #DIV/0!
8-Jun-22 2,657.31 0.79 0.79 8,472.75 15,674.59 #VALUE! #DIV/0! 11.11 #DIV/0!
9-Jun-22 2,658.15 0.84 0.84 9,009.00 16,666.65 #VALUE! #DIV/0! 11.11 #DIV/0!
10-Jun-22 2,659.21 1.06 1.06 11,368.50 21,031.72 #VALUE! #DIV/0! 11.11 #DIV/0!
11-Jun-22 2,659.93 0.72 0.72 7,722.00 14,285.70 #VALUE! #DIV/0! 11.11 #DIV/0!
12-Jun-22 2,660.87 0.94 0.94 10,081.50 18,650.78 #VALUE! #DIV/0! 11.11 #DIV/0!
13-Jun-22 2,661.57 0.70 0.70 7,507.50 13,888.88 #REF! #DIV/0! 11.11 #DIV/0!
14-Jun-22 2,662.21 0.64 0.64 6,864.00 12,698.40 #REF! #DIV/0! 11.11 #DIV/0!
15-Jun-22 2,663.11 0.90 0.90 9,652.50 17,857.13 #REF! #DIV/0! 11.11 #DIV/0!
16-Jun-22 2,663.93 0.82 0.82 8,794.50 16,269.82 #VALUE! #DIV/0! 11.11 #DIV/0!
17-Jun-22 2,664.89 0.96 0.96 10,296.00 19,047.60 #VALUE! #DIV/0! 11.11 #DIV/0!
18-Jun-22 2,665.75 0.86 0.86 9,223.50 17,063.48 #VALUE! #DIV/0! 11.11 #DIV/0!
19-Jun-22 2,666.62 0.87 0.87 9,330.75 17,261.89 #VALUE! #DIV/0! 11.11 #DIV/0!
20-Jun-22 2,667.57 0.95 0.95 10,188.75 18,849.19 #REF! #DIV/0! 11.11 #DIV/0!
21-Jun-22 2,668.02 0.45 0.45 4,826.25 8,928.56 #REF! #DIV/0! 11.11 #DIV/0!
22-Jun-22 2,668.78 0.76 0.76 8,151.00 15,079.35 #REF! #DIV/0! 11.11 #DIV/0!
23-Jun-22 2,669.49 0.71 0.71 7,614.75 14,087.29 #REF! #DIV/0! 11.11 #DIV/0!
24-Jun-22 2,670.60 1.11 1.11 11,904.75 22,023.79 #REF! #DIV/0! 11.11 #DIV/0!
25-Jun-22 2,671.05 0.45 0.45 4,826.25 8,928.56 #REF! #DIV/0! 11.11 #DIV/0!
26-Jun-22 2,672.08 1.03 1.03 11,046.75 20,436.49 #REF! #DIV/0! 11.11 #DIV/0!
27-Jun-22 2,673.31 1.23 1.23 13,191.75 24,404.74 #REF! #DIV/0! 11.11 #DIV/0!
28-Jun-22 2,674.17 0.86 0.86 9,223.50 17,063.48 #REF! #DIV/0! 11.11 #DIV/0!
29-Jun-22 2,675.16 0.99 0.99 10,617.75 19,642.84 #REF! #DIV/0! 11.11 #DIV/0!
30-Jun-22 2,676.27 1.11 1.11 11,904.75 22,023.79 #REF! #DIV/0! 11.11 #DIV/0!
1-Jul-22 0.00 - #REF! #DIV/0! 11.11 #DIV/0!
2-Jul-22 0.00 - 0.00 - #REF! #DIV/0! 11.11 #DIV/0!
3-Jul-22 0.00 - 0.00 - #REF! #DIV/0! 11.11 #DIV/0!
4-Jul-22 0.00 - 0.00 - #REF! #DIV/0! 11.11 #DIV/0!
5-Jul-22 0.00 - 0.00 - #REF! #DIV/0! 11.11 #DIV/0!
6-Jul-22 0.00 - 0.00 - #REF! #DIV/0! 11.11 #DIV/0!
7-Jul-22 0.00 - 0.00 - #REF! #DIV/0! 11.11 #DIV/0!
8-Jul-22 0.00 - 0.00 - #REF! #DIV/0! 11.11 #DIV/0!
9-Jul-22 0.00 - 0.00 - #REF! #DIV/0! 11.11 #DIV/0!
9.65 9.65 103,496.25
103,496.25 562,896.26 562,896.26 -

RATE TOTAL BIAYA AIR Rp 562,896.26

UNIT ABONEMEN 5N -
ABONEMEN 5O #REF!
#REF!
TOTAL BIAYA AIR #REF!
 PEMAKAIAN LISTRIK JUNI 2022
B.beban N+O / HARI -
Tanggal Blok J-No 5N Blok J2 (J-No 7C) TOTAL N TOTAL Harga Kwh 1,719.05 14,329 kurs BERUBAH SETIAP BULAN
kVARh kWh B.beban N+O - 4.37
31-May-22 180,003.00 Rp. Per hari Total Rp. Kg produksi Rp/Kg Act RF %
1-Jun-22 180,003.00 0.00 -
2-Jun-22 181,373.00 1,370.00 1,370.00 1,370.00 2,355,098.50 2,355,098.50 #REF! #REF! 796.00 #REF!
3-Jun-22 182,070.00 697.00 697.00 697.00 1,198,177.85 1,198,177.85 #REF! #REF! 797.00 #REF!
4-Jun-22 182,921.00 851.00 851.00 851.00 1,462,911.55 1,462,911.55 #REF! #REF! 798.00 #REF!
5-Jun-22 182,921.00 0.00 - 0.00 - - #REF! #REF! 799.00 #REF!
6-Jun-22 - 183,901.00 980.00 980.00 980.00 1,684,669.00 1,684,669.00 #REF! #REF! 800.00 #REF!
7-Jun-22 - 133,991.00 185,523.00 1,622.00 1,622.00 1,622.00 2,788,299.10 2,788,299.10 #REF! #REF! 800.00 #REF!
8-Jun-22 - 134,001.00 185,974.00 451.00 451.00 451.00 775,291.55 775,291.55 #REF! #REF! 800.00 #REF!
9-Jun-22 134,104.00 186,534.00 560.00 560.00 560.00 962,668.00 962,668.00 #REF! #REF! 800.00 #REF!
10-Jun-22 - 134,439.00 187,419.00 885.00 885.00 885.00 1,521,359.25 1,521,359.25 #REF! #REF! 800.00 #REF!
11-Jun-22 - 134,816.00 188,363.00 944.00 944.00 944.00 1,622,783.20 1,622,783.20 #REF! #REF! 800.00 #REF!
12-Jun-22 - 135,114.00 189,191.00 828.00 828.00 828.00 1,423,373.40 1,423,373.40 #REF! #REF! 800.00 #REF!
13-Jun-22 - 135,473.00 190,123.00 932.00 932.00 932.00 1,602,154.60 1,602,154.60 #REF! #REF! 800.00 #REF!
14-Jun-22 - 135,504.00 190,566.00 443.00 443.00 443.00 761,539.15 761,539.15 #REF! #REF! 800.00 #REF!
15-Jun-22 - 135,898.00 191,569.00 1,003.00 1,003.00 1,003.00 1,724,207.15 1,724,207.15 #REF! #REF! 800.00 #REF!
16-Jun-22 136,248.00 192,479.00 910.00 910.00 910.00 1,564,335.50 1,564,335.50 #REF! #REF! 800.00 #REF!
17-Jun-22 - 136,534.00 193,310.00 831.00 831.00 831.00 1,428,530.55 1,428,530.55 #REF! #REF! 800.00 #REF!
18-Jun-22 - 136,876.00 194,197.00 887.00 887.00 887.00 1,524,797.35 1,524,797.35 #REF! #REF! 800.00 #REF!
19-Jun-22 - 137,274.00 195,192.00 995.00 995.00 995.00 1,710,454.75 1,710,454.75 #REF! #REF! 800.00 #REF!
20-Jun-22 - 137,648.00 196,106.00 914.00 914.00 914.00 1,571,211.70 1,571,211.70 #REF! #REF! 800.00 #REF!
21-Jun-22 - 137,719.00 196,625.00 519.00 519.00 519.00 892,186.95 892,186.95 #REF! #REF! 800.00 #REF!
22-Jun-22 - 137,985.00 197,465.00 840.00 840.00 840.00 1,444,002.00 1,444,002.00 #REF! #REF! 800.00 #REF!
23-Jun-22 138,298.00 198,353.00 888.00 888.00 888.00 1,526,516.40 1,526,516.40 #REF! #REF! 800.00 #REF!
24-Jun-22 - 138,634.00 199,288.00 935.00 935.00 935.00 1,607,311.75 1,607,311.75 #REF! #REF! 800.00 #REF!
25-Jun-22 - 138,235.00 200,114.00 826.00 826.00 826.00 1,419,935.30 1,419,935.30 #REF! #REF! 800.00 #REF!
26-Jun-22 - 139,192.00 200,914.00 800.00 800.00 800.00 1,375,240.00 1,375,240.00 #REF! #REF! 800.00 #REF!
27-Jun-22 - 139,590.00 201,874.00 960.00 960.00 960.00 1,650,288.00 1,650,288.00 #REF! #REF! 800.00 #REF!
28-Jun-22 - 139,870.00 202,699.00 825.00 825.00 825.00 1,418,216.25 1,418,216.25 #REF! #REF! 800.00 #REF!
29-Jun-22 - 140,200.00 203,600.00 901.00 901.00 901.00 1,548,864.05 1,548,864.05 #REF! #REF! 800.00 #REF!
30-Jun-22 - 140,663.00 204,723.00 1,123.00 1,123.00 1,123.00 1,930,493.15 1,930,493.15 #REF! #REF! 800.00 #REF!
1-Jul-22 - 0.00 - - #REF! #REF! 800.00 #REF!
2-Jul-22 - 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
3-Jul-22 - 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
4-Jul-22 - 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
5-Jul-22 - 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
6-Jul-22 - 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
7-Jul-22 - 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
8-Jul-22 - 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
9-Jul-22 - 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
10-Jul-22 - 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
11-Jul-22 0.00 - 0.00 - - #REF! #REF! 800.00 #REF!
- 9,531.00 9,531.00 24,720.00 42,494,916.00 #REF! #REF!

TOTAL BIAYA LISTRIK Rp 42,494,916.00

KVA