ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
NOUNIT PEMBANGKIT SEWASTAND AWALSTAND AKHIRFKPENYESUAIANHASILBUS 1SELISIHJUMLAH HARIJAMTOTAL
2
3124744
3
1SEWATAMA SAPE#REF!3357900
4
PEMAKAIAN BBM 1 0.99977 - - 310,169 295104
5
PEMAKAIAN BBM 2 0.99800 - - #DIV/0!1257827
6
PRODUKSI KWH 1.00 - -
7
SFC440000 15,862.04 #DIV/0!#DIV/0! TANGKI HARIAN 16,000 swtm #REF! 2,017,944,671.60
8
KWH PENAMBAHAN 1,466.00 (1,466.00)0wahana0313815258.2-313815258.2
9
CF NORMAL0.00%bgp#REF!960359400#REF!
10
NILAI KONTRAK - pekat185845968#REF!
11
DENDA SFC#DIV/0!#REF!#REF!
12
DENDA DAYA - #REF!
13
KELEBIHAN DAYA -
14
TOTAL PEMBAYARAN#DIV/0!43.19%
15
2BGP PEKAT
16
PEMAKAIAN BBM 0.998830 800.00 155,420.00 182369
17
 1.003160 155,420
18
PRODUKSI KWH 1.000000 567,066.00 348266
19
 1.000000 567,066348267
20
SFC 224,000.00 10,267.10 #DIV/0! 0.2740774442 TANGKI HARIAN 3,880.00 0.28090601671995840003240000
21
KWH PENAMBAHAN#DIV/0!#DIV/0!#DIV/0!-196344000
22
CF NORMAL38.11%648000cf<45% (648,000)
23
NILAI KONTRAK 176,244,113 -
24
DENDA SFC#DIV/0!900586043
25
DENDA DAYA - 669600
26
KELEBIHAN DAYA - (669,600)305.7545455
27
TOTAL PEMBAYARAN#DIV/0!
28
3BOAK#REF!
piping hydrant, bop, jacket water
29
PEMAKAIAN BBM MFO 2,359,545.00 1,973,450.00 0.999500 2,362,123 -
30
Unloading MFO 1,976,028.00 0.999500 #DIV/0!#DIV/0!
31
 - 737,359.15 0.999500 16,001.00 2,173,969#DIV/0!0.328096555
32
PEMAKAIAN BBM HSD 7,008.00 - 1.000000 6,641.00 (6,641.00)#DIV/0!0.2481451646
33
PRODUKSI KWH 557,676,349.00 566,955,290.00 1.000000 9,278,941 8,565,379.00 713,562.00
34
SFC 0.2546 (0.25) 0.2500 - TANGKI HARIAN 16,000.00 470
35
KWH PENAMBAHAN - - 10,621.22 8,565,379.0000 - 8,997,710
36
DENDA START UP 1.00 1.00 14,536.27 0.2702440 (8,500.00)#DIV/0!- 158,904.00 10841
37
CF NORMAL89.08% - #DIV/0!
38
NILAI KONTRAK 3,192,883,598 - 8,997,710
39
DENDA SFC -
Jumlah Star Stop
8,500.00 3068219110
40
DENDA START UP - SLUDGE
10,902,202.50
41
DENDA DAYA - - 10,902,203
42
KELEBIHAN DAYA - 3,079,121,313
43
TOTAL PEMBAYARAN 3,192,883,598
44
4SEWATAMA TALIWANG
45
PEMAKAIAN BBM - 14,828.00 (14,828.00)0
46
 -
47
PRODUKSI KWH - 49,626 (49,626.00)0
48
SFC 2,000,000.00 2,000,000.00 14,562.40 0.2806380 #DIV/0! TANGKI HARIAN 28,180.00
49
KWH PENAMBAHAN 8,828.00 8,828.00 - 0.29879498650
50
CF NORMAL0.00%
51
NILAI KONTRAK#DIV/0! - -
52
DENDA SFC#DIV/0!#REF!
53
DENDA DAYA - #REF!
54
KELEBIHAN DAYA - #REF!
55
TOTAL PEMBAYARAN#DIV/0!
56
5SEWATAMA NIU
57
PEMAKAIAN BBM 40,975,110.00 42,178,358.00 0.996849 1,203,248 1,203,248.00
58
PRODUKSI KWH 59,413,070.00 62,114,119.00 1.000000 2,701,049 4,283,996.00 3149985
59
 34,264,658.00 35,847,605.00 1.000000 1,582,9472089640
60
SFC 1,350,000.00 13,087.45 #DIV/0! 0.2808704770032 TANGKI HARIAN 14,000.00 #DIV/0!#DIV/0!
61
KWH PENAMBAHAN 3,681.00 3,710.00 29.00 4.00 33.0 0.000425
62
CF NORMAL 950.00 (950.00)44.29%#DIV/0!2,701,016
63
NILAI KONTRAK 1,253,658,932
64
DENDA SFC#DIV/0!
65
DENDA DAYA -
66
KELEBIHAN DAYA 11,380
67
TOTAL PEMBAYARAN#DIV/0!
68
6SEWATAMA LUNYUK
69
PEMAKAIAN BBM 790,950.20 793,639.32 0.997580 268,261 268,261.00
70
PRODUKSI KWH 27,126,207.00 28,085,415.00 1.000000 959,208 959,208.00
71
SFC 830,000.00 830,000.00 11,487.03 0.280638 0.27966927 TANGKI HARIAN 34,000.00
72
KWH PENAMBAHAN 1,070.00 1,075.00 5.00 -
73
CF NORMAL64.46%
74
NILAI KONTRAK 280,702,629
75
DENDA SFC -
76
DENDA DAYA -
77
KELEBIHAN DAYA -
78
TOTAL PEMBAYARAN 280,702,629
79
7SEWATAMA LABUHAN
80
PEMAKAIAN BBM 725,184.93 729,986.60 0.997904 479,161 479,161.00
81
PRODUKSI KWH 61,886,334.00 63,591,937.00 1.000000 1,705,603 1,705,603.00
82
SFC 830,000.00 830,000.00 13,152.71 0.282420 0.28093349 TANGKI HARIAN 14,000.00
83
KWH PENAMBAHAN 24,811.00 24,827.00 16.00
84
CF NORMAL57.31%
85
NILAI KONTRAK 499,127,662
86
DENDA SFC -
87
DENDA DAYA -
88
KELEBIHAN DAYA -
89
TOTAL PEMBAYARAN 499,127,662 -11.95%
90
91
92
93
94
HSD9060kcal/ltr0.6558896342
95
BIO DIESEL7870kcal/ltr0.352754.52361
96
8643.58703
97
0.04597130243 1.039404
98
 4.59713024
99
0.28242000
100