WBP

1,553.67
KWH METER CONSUMPTION PULSA PULSA
DATE WBP LWBP WBP LWBP TOTEM BALIHO KWH WBP

27 2822.06 12794.57
28 2823.81 12802.22 1750 7650 224.25 131.95 9756.2 2,718,922.50
1 2825.73 12810.98 1920 8760 219.93 124.46 11024.39 2,983,046.40
2 2827.99 12820.62 2260 9640 215.61 116.96 12232.57 3,511,294.20
3 2829.51 12838.76 1520 18140 213.81 113.75 19987.56 2,361,578.40
4 2832.49 12841.21 2980 2450 209.75 101.98 5741.73 4,629,936.60
5 2834.29 12850.51 1800 9300 205.43 94.49 11399.92 2,796,606.00
6 2836.52 12859.48 2230 8970 201.12 86.97 11488.09 3,464,684.10
7 2839 12869.96 2480 10480 196.81 79.47 13236.28 3,853,101.60
8 2841.4 12880.98 2400 11020 192.5 71.99 13684.49 3,728,808.00
9 2843.72 12890.66 2320 9680 188.18 64.49 12252.67 3,604,514.40
10 2846.19 12901.66 2470 11000 183.87 56.99 13710.86 3,837,564.90
11 2848.83 12912.52 2640 10860 179.55 470.4 14149.95 4,101,688.80
12 2850.71 12921.17 1880 8650 175.23 462.89 11168.12 2,920,899.60
13 2852.42 12928.9 1710 7730 170.9 455.41 10066.31 2,656,775.70
14 2854.82 12939.3 2400 10400 166.57 447.9 13414.47 3,728,808.00
15 2857.9 12948.78 3080 9480 162.54 440.41 13162.95 4,785,303.60
16 2859.43 12960.25 1530 11470 157.91 432.96 13590.87 2,377,115.10
17 2862.01 12970.78 2580 10530 153.57 425.44 13689.01 4,008,468.60
18 2864.18 12979.81 2170 9030 149.24 417.98 11767.22 3,371,463.90
19 2865.96 12988.71 1780 8900 144.91 410.51 11235.42 2,765,532.60
20 2867.65 12996.11 1690 7400 140.59 403.04 9633.63 2,625,702.30
21 2869.45 13005.79 1800 9680 137.15 395.57 12012.72 2,796,606.00
22 2871.52 13014.26 2070 8470 132.83 388.11 11060.94 3,216,096.90
23 2873.12 13021.92 1600 7660 128.49 380.64 9769.13 2,485,872.00
24 2874.84 13030.46 1720 8540 125.15 373.16 10758.31 2,672,312.40
25 2876.36 13036.48 1520 6020 119.81 365.66 8025.47 2,361,578.40
26 2878.03 13044.75 1670 8270 115.48 358.19 10413.67 2,594,628.90
27 2879.48 13051.59 1450 6840 111.15 350.71 8751.86 2,252,821.50
28 2881.04 13058.5 1560 6910 106.83 343.22 8920.05 2,423,725.20
29 2883.12 13066.31 2080 7810 102.55 335.75 10328.3 3,231,633.60
30 2885.1 13071.21 1980 4900 98.24 328.28 7306.52 3,076,266.60
31 2887.11 13082.26 2010 11050 93.9 320.8 13474.7 3,122,876.70
 TAGIHAN MARCH 63300 280040 4899.6 9218.58 357458.18 98,347,311.00
GRAND TOTAL 63300 280040 4899.6 9218.58 357458.18 98,347,311.00

AVERAGE 3,189,032.97

NOTE :
WBP : 1553.67
 LWBP
1035.78 8%
ELECTRICITY COST
LWBP AMOUNT PPJ 8% TOTAL Payment OCCP Harris Room

7,923,717.00 10,642,639.50 851,411.16 11,494,050.66

9,073,432.80 12,056,479.20 964,518.34 13,020,997.54 165
9,984,919.20 13,496,213.40 1,079,697.07 14,575,910.47 221
18,789,049.20 21,150,627.60 1,692,050.21 22,842,677.81 121
2,537,661.00 7,167,597.60 573,407.81 7,741,005.41 189
9,632,754.00 12,429,360.00 994,348.80 13,423,708.80 100
9,290,946.60 12,755,630.70 1,020,450.46 13,776,081.16 178
10,854,974.40 14,708,076.00 1,176,646.08 15,884,722.08 173
11,414,295.60 15,143,103.60 1,211,448.29 16,354,551.89 222
10,026,350.40 13,630,864.80 1,090,469.18 14,721,333.98 223
11,393,580.00 15,231,144.90 1,218,491.59 16,449,636.49 207
11,248,570.80 15,350,259.60 1,228,020.77 16,578,280.37 222
8,959,497.00 11,880,396.60 950,431.73 12,830,828.33 57
8,006,579.40 10,663,355.10 853,068.41 11,516,423.51 127
10,772,112.00 14,500,920.00 1,160,073.60 15,660,993.60 220
9,819,194.40 14,604,498.00 1,168,359.84 15,772,857.84 137
11,880,396.60 14,257,511.70 1,140,600.94 15,398,112.64 226
10,906,763.40 14,915,232.00 1,193,218.56 16,108,450.56 164
9,353,093.40 12,724,557.30 1,017,964.58 13,742,521.88 188
9,218,442.00 11,983,974.60 958,717.97 12,942,692.57 63
7,664,772.00 10,290,474.30 823,237.94 11,113,712.24 131
10,026,350.40 12,822,956.40 1,025,836.51 13,848,792.91 117
8,773,056.60 11,989,153.50 959,132.28 12,948,285.78 99
7,934,074.80 10,419,946.80 833,595.74 11,253,542.54 96
8,845,561.20 11,517,873.60 921,429.89 12,439,303.49 91
6,235,395.60 8,596,974.00 687,757.92 9,284,731.92 62
8,565,900.60 11,160,529.50 892,842.36 12,053,371.86 35
7,084,735.20 9,337,556.70 747,004.54 10,084,561.24 46
7,157,239.80 9,580,965.00 766,477.20 10,347,442.20 47
8,089,441.80 11,321,075.40 905,686.03 12,226,761.43 58
5,075,322.00 8,151,588.60 652,127.09 8,803,715.69 121
11,445,369.00 14,568,245.70 1,165,459.66 15,733,705.36 101
290,059,831.20 388,407,142.20 31,072,571.38 419,479,713.58
290,059,831.20 388,407,142.20 31,072,571.38 419,479,713.58

9,326,029.47 13,039,811

407,420,749
14,048,991
421,469,740
 251
OCCUPANCY
Villas OCCP % ENERGY COST/OCCP ROOM

0 0.00% #DIV/0!
9 174 69.32% 74,833
17 238 94.82% 61,243
16 137 54.58% 166,735
17 206 82.07% 37,578
5 105 41.83% 127,845
7 185 73.71% 74,465
9 182 72.51% 87,279
5 227 90.44% 72,046
9 232 92.43% 63,454
7 214 85.26% 76,867
14 236 94.02% 70,247
6 6 2.39% 2,138,471
4 131 52.19% 87,912
14 234 93.23% 66,927
14 151 60.16% 104,456
7 233 92.83% 66,086
18 182 72.51% 88,508
19 207 82.47% 66,389
7 70 27.89% 184,896
13 144 57.37% 77,179
13 130 51.79% 106,529
18 117 46.61% 110,669
3 99 39.44% 113,672
5 96 38.25% 129,576
7 69 27.49% 134,561
2 37 14.74% 325,767
1 47 18.73% 214,565
1 48 19.12% 215,572
2 60 23.90% 203,779
4 125 49.80% 70,430
8 109 43.43% 144,346
4,148 968.72 77,716.54
REMARKS
 DAILY RECORD CNG
MONTH : Mar-23
METER READING CONSUMPTION (M3)
DATE REMARKS
MK (M2) AK (M1) LAUNDRY (M3) MK AK LAUNDRY
27-Feb-23 72792.7 19775.8 52988.23
28-Feb-23 72818.5 19797.6 53013.46 25.80 21.80 25.23
1-Mar-23 72856.6 19827.6 53036.34 38.10 30.00 22.88
2-Mar-23 72889.1 19854.5 53074.4 32.50 26.90 38.06
3-Mar-23 72909.4 19890.1 53120.35 20.30 35.60 45.95
4-Mar-23 72947.6 19923 53158.25 38.20 32.90 37.90
5-Mar-23 72979.2 19957.2 53194.37 31.60 34.20 36.12
6-Mar-23 73012.4 19958.1 53229.19 33.20 0.90 34.82
7-Mar-23 73053.4 19977.4 53264.68 41.00 19.30 35.49
8-Mar-23 73102.1 19994.9 53302.87 48.70 17.50 38.19
9-Mar-23 73141.8 20019.3 53334.81 39.70 24.40 31.94
10-Mar-23 73188.1 20046.2 53371.92 46.30 26.90 37.11
11-Mar-23 73218.9 20091.5 53414.2 30.80 45.30 42.28
12-Mar-23 73248.1 20120 53455.96 29.20 28.50 41.76
13-Mar-23 73280 20120.5 53492.66 31.90 0.50 36.70
14-Mar-23 73324.3 20133.7 53522.08 44.30 13.20 29.42
15-Mar-23 73360 20153.2 53553.53 35.70 19.50 31.45
16-Mar-23 73398.2 20173.8 53596.82 38.20 20.60 43.29
17-Mar-23 73424.6 20204.2 53637.54 26.40 30.40 40.72
18-Mar-23 73464 20224.5 53675.47 39.40 20.30 37.93
19-Mar-23 73492.5 20257 53720.4 28.50 32.50 44.93
20-Mar-23 73518.8 20257.4 53750.6 26.30 0.40 30.20
21-Mar-23 73547.9 20282.5 53784.16 29.10 25.10 33.56
22-Mar-23 73575.4 20309.4 53824.49 27.50 26.90 40.33
23-Mar-23 73602.4 20332.2 53853.31 27.00 22.80 28.82
24-Mar-23 73638.1 20358.7 53893.39 35.70 26.50 40.08
25-Mar-23 73661.3 20385.9 53928.88 23.20 27.20 35.49
26-Mar-23 73694.1 20421.6 53956.17 32.80 35.70 27.29
27-Mar-23 73721.4 20422.1 53967.28 27.30 0.50 11.11
28-Mar-23 73746.2 20444.8 53980.82 24.80 22.70 13.54
29-Mar-23 73774.9 20465.8 53995.07 28.70 21.00 14.25
30-Mar-23 73797.3 20492.9 54010.44 22.40 27.10 15.37
31-Mar-23 73823.8 20516.4 54031.39 26.50 23.50 20.95
TOTAL 1005.30 718.80 1017.93 2742

380.00
FORMULA : Vt x (1.01325 + P/1.01325) x (1+ 0.002P)

Parameter
Pressure 2 2.2 0.1
Volume Now 73823.8 20516.4 54031.39 42.00
Last month 72818.5 19797.6 53013.46
Consumed (Vt) 1005.30 718.800000000003 1017.93
Price 8000 24,119,519 18,392,614 9,056,847 51,568,979
Formula
a = P/1.01325 1.97384653343203 2.17123118677523 0.0986923266716013
b = 1.01325 + a 2.98709653343203 3.18448118677523 1.1119423266716
Calculation
c = 0.002xP 0.004 0.0044 0.0002
d=1+c 1.004 1.0044 1.0002
Vt x b x d 3014.93985763946 2299.07669939308 1132.10582847934

for input data

 MONTHLY CONSUME SOLAR
DATE IN M TANK DAY TANK G.COMSUME BALANCE REMARK
31-Dec-22 2297 1507 10 4052

1-Jan-23 2297 1397 110 3694

6-Jan-23 2297 1393 4 3690
13-Jan-23 2297 1389 4 3686
NO MONTH OCC 0.5 HARGA CONSUME
1 JANUARY 4579 0.5 Rp 280.00 Rp 641,060.00
2 FEBRUARY 4801 0.5 Rp 280.00 Rp 672,140.00
3 MARCH 4452 0.5 Rp 280.00 Rp 623,280.00
4 APRIL Rp 280.00 Rp -
5 MAY Rp 280.00 Rp -
6 JUNE Rp 280.00 Rp -
7 JULY Rp 280.00 Rp -
8 AUGUST Rp 280.00 Rp -
9 SEPTEMBER Rp 280.00 Rp -
10 OKTOBER Rp 281.00 Rp -
11 NOVEMBER Rp 281.00 Rp -
12 DESEMBER Rp 281.00 Rp -
 SUMMARY ENERGY CONSUMPTION
NO. DESCRIPTION CONSUMPTION NOTE
1 ELECTRICITY Rp 419,479,714
2 FUEL (SOLAR) 119 Liter
3 CNG 51,568,979.08
4 LPG 3 Tabung
5 WATER Rp 623,280