VSD Audit
VSD Audit
Kondisi Existing
No
Jenis Mesin
Uncoiler
Leveller
Hydraulic Shear
Slitter
Others
Jenis Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor
Motor
Uncoiler
Pusher Roll
Leveller Roll
Cutter
Hydraulic Shear
Guide Roll 1
Guide Roll 2
DC Slitter
Blower Slitter
Scarf Winter
DC Recoiler
Total
Jumlah
1
1
1
2
1
1
1
1
1
1
1
1
1
14
Waktu operasi
18 jam/hari
Harga
senin-sabtu
288 hari/tahun
1 KWh = Rp 1060
in Slitter
Konsumsi
Konsumsi (KW)
8 hari/tahun
KWh = Rp 1060
11
2.2
3.7
11
22
4
4
22
4
11
37
13
7.5
152.4
Waktu
Operasi
(jam)
KWH/tahun
Rp/tahun
18
18
18
18
18
18
18
18
18
18
18
57024
11404.8
19180.8
57024
114048
20736
20736
114048
20736
57024
191808
Rp60,445,440
Rp12,089,088
Rp20,331,648
Rp60,445,440
Rp120,890,880
Rp21,980,160
Rp21,980,160
Rp120,890,880
Rp21,980,160
Rp60,445,440
Rp203,316,480
A/1
18
18
67392
38880
10270540.8
Rp71,435,520
Rp41,212,800
Rp10,886,773,248
12
234
2
3
4
5
6
7
8
9
10
11
13
14
15
16
17
18
19
20
21
22
B/23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
C/64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
D Utara/81
82
83
84
85
D Selatan/86
87
88
89
90
91
GFM-201A
125
440
0.82
101.69
74.57
63.55
85.22
GFM-201B
125
440
0.82
101.69
74.57
63.55
85.22
GFM-201C
125
440
0.82
101.69
74.57
63.55
GFM-201D
125
440
0.82
101.69
74.57
63.55
GFM-201E
125
440
0.82
101.69
74.57
63.55
86.76
GAM-211A
12.8
440
0.82
10.41
7.5
6.51
86.76
GAM-211B
12.8
440
0.82
10.41
7.5
6.51
86.76
GAM-211C
12.8
440
0.82
10.41
7.5
6.51
86.76
GAM-211D
12.8
440
0.82
10.41
7.5
6.51
86.76
GAM-211E
12.8
440
0.82
10.41
7.5
6.51
86.76
GAM-212A
12.8
440
0.82
10.41
7.5
6.51
86.76
GAM-212B
12.8
440
0.82
10.41
7.5
6.51
86.76
GAM-212C
12.8
440
0.82
10.41
7.5
6.51
86.76
GAM-212D
12.8
440
0.82
10.41
7.5
6.51
GAM-212E
12.8
440
0.82
10.41
7.5
6.51
GAM-213A
6.4
440
0.82
5.21
3.7
3.25
87.94
GAM-213B
6.4
440
0.82
5.21
3.7
3.25
87.94
GAM-213C
6.4
440
0.82
5.21
3.7
3.25
87.94
GAM-213D
6.4
440
0.82
5.21
3.7
3.25
87.94
GAM-213E
6.4
440
0.82
5.21
3.7
3.25
87.94
GDM-602
1.8
440
0.82
0.75
0.62
83.32
GAM-611D
13.2
440
0.82
10.74
7.5
6.71
89.47
GAM-111A
1.8
440
0.82
0.75
0.62
83.8
GAM-111B
1.8
440
0.82
0.75
0.62
83.8
GAM-111D
1.8
440
0.82
0.75
0.62
83.8
GAM-121A
6.8
440
0.82
5.53
3.73
3.46
92.72
GAM-121B
6.8
440
0.82
5.53
3.73
3.46
92.72
GAM-121C
6.8
440
0.82
5.53
3.73
3.46
92.72
GAM-121D
6.8
440
0.82
5.53
3.73
3.46
92.72
GAM-131A
440
0.82
1.49
1.25
83.8
GAM-131B
440
0.82
1.49
1.25
83.8
GAM-131C
440
0.82
1.49
1.25
83.8
GAM-131D
440
0.82
1.49
1.25
83.8
0.85
440
0.88
0.5
0.37
0.34
48.4
440
0.82
39.37
30
24.61
GAM-112A
440
0.82
2.44
1.53
76.26
GAM-201A
128
440
0.82
104.13
75
65.07
86.76
GAM-201B
128
440
0.82
104.13
75
65.07
86.76
GAM-205B
39
440
0.82
31.73
22
19.83
90.12
GBM-161
GAM-203
85.22
85.22
86.76
90.63
82.02
GAM-206
19.5
440
0.82
15.86
11
9.91
90.12
GAM-703B
87.5
440
0.82
71.18
55
44.48
80.88
GAM-303
9.7
440
0.82
7.89
5.5
4.93
89.66
GAM-403A
10.3
440
0.82
8.38
5.5
5.24
95.2
GAM-402A
71
440
0.82
57.76
45
36.09
GAM-405B
18.2
440
0.82
14.81
11
9.25
84.11
GAM-406B
6.6
440
0.82
5.37
3.7
3.36
90.68
GAM-407B
32.2
440
0.82
26.19
18.5
16.37
88.48
GAM-408D
2.7
440
0.82
2.2
1.5
1.37
91.51
GAM-409
6.2
440
0.82
5.04
3.7
3.15
85.19
GAM-701A
34
440
0.82
27.66
22
17.28
78.57
GAM-704A
18.8
440
0.82
15.29
11
9.56
86.89
GAM-705A
12.9
440
0.82
10.49
7.5
6.56
87.44
GAM-706A
9.7
440
0.82
7.89
5.5
4.93
89.66
GAM-151A
8.1
440
0.82
2.5
83.32
GAM-151B
8.1
440
0.82
2.5
83.32
GAM-152A
2.3
440
0.67
1.2
0.75
0.61
82.17
GAM-152B
2.3
440
0.67
1.2
0.75
0.61
82.17
GAM-153A
23
440
0.84
18.71
13
11.98
92.14
GAM-153C
23
440
0.84
18.71
13
11.98
92.14
GAM-161A
19
440
0.88
15.46
11
10.37
94.24
GAM-162A
19.5
440
0.84
15.86
11
10.16
92.32
GAM-122A
440
0.82
1.49
1.25
83.8
GAM-122C
440
0.82
1.49
1.25
83.8
GBM-201
80.21
98
440
0.82
79.72
55
49.82
90.58
GBM-304A
80
440
0.82
65.08
45
40.67
90.38
GBM-304B
80
440
0.82
65.08
45
40.67
90.38
GBM-304C
80
440
0.82
65.08
45
40.67
90.38
GBM-304D
80
440
0.82
65.08
45
40.67
90.38
GBM-304E
80
440
0.82
65.08
45
40.67
90.38
GBM-304F
80
440
0.82
65.08
45
40.67
90.38
GDM-201
25.7
440
0.82
20.91
15
13.07
87.1
GDM-301
13.5
440
0.82
10.98
7.5
6.86
91.51
GDM-211
12.8
440
0.82
10.41
7.5
6.51
86.76
JDM-303
4.1
440
0.82
3.34
2.2
2.08
94.74
GBM-401
156
440
0.82
126.91
100
79.31
79.31
JDM-301A
10.3
440
0.82
8.38
5.5
5.24
95.2
JDM-301B
10.3
440
0.82
8.38
5.5
5.24
95.2
JFM-301
6.3
440
0.82
5.13
3.7
3.2
86.56
FDM-303
4.2
440
0.82
3.42
2.24
2.14
95.44
4.2
440
0.82
3.42
2.2
2.14
97.05
GBM-601A
FFM-301
46.8
2300
0.82
38.07
149.14
124.37
83.39
GBM-601B
46.8
2300
0.82
38.07
149.14
124.37
83.39
GBM-601C
46.8
2300
0.82
38.07
149.14
124.37
83.39
GAM-404A
37
2300
0.82
30.1
125
98.32
78.66
128
2300
0.82
104.13
420
340.15
80.99
GAM-101A
140
2300
0.82
113.89
475
372.04
78.32
GAM-101C
140
2300
0.82
113.89
475
372.04
78.32
GBM-303
GAM-101D
140
2300
0.82
113.89
475
372.04
78.32
GAM-302B
53
2300
0.82
43.12
160
140.84
88.03
GBM-301
48.5
2300
0.82
39.45
130
128.88
99.14
GBM-302
142
2300
0.82
115.52
480
377.35
78.62
Total
18
274536
IDR 291,008,160.00
18
274536
IDR 291,008,160.00
18
274536
IDR 291,008,160.00
18
274536
IDR 291,008,160.00
18
274536
IDR 291,008,160.00
18
28123.2
IDR 29,810,592.00
18
28123.2
IDR 29,810,592.00
18
28123.2
IDR 29,810,592.00
18
28123.2
IDR 29,810,592.00
18
28123.2
IDR 29,810,592.00
18
28123.2
IDR 29,810,592.00
18
28123.2
IDR 29,810,592.00
18
28123.2
IDR 29,810,592.00
18
28123.2
IDR 29,810,592.00
18
28123.2
IDR 29,810,592.00
18
14040
IDR 14,882,400.00
18
14040
IDR 14,882,400.00
18
14040
IDR 14,882,400.00
18
14040
IDR 14,882,400.00
18
14040
IDR 14,882,400.00
18
2678.4
IDR 2,839,104.00
18
28987.2
IDR 30,726,432.00
18
2678.4
IDR 2,839,104.00
18
2678.4
IDR 2,839,104.00
18
2678.4
IDR 2,839,104.00
18
14947.2
IDR 15,844,032.00
18
14947.2
IDR 15,844,032.00
18
14947.2
IDR 15,844,032.00
18
14947.2
IDR 15,844,032.00
18
5400
IDR 5,724,000.00
18
5400
IDR 5,724,000.00
18
5400
IDR 5,724,000.00
18
5400
IDR 5,724,000.00
18
1468.8
IDR 1,556,928.00
18
106315.2
IDR 112,694,112.00
18
6609.6
IDR 7,006,176.00
18
281102.4
IDR 297,968,544.00
18
281102.4
IDR 297,968,544.00
18
85665.6
IDR 90,805,536.00
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
87.77453
87.77453
87.77453
87.77453
87.77453
8.985474
8.985474
8.985474
8.985474
8.985474
8.985474
36689.75
36689.75
36689.75
36689.75
36689.75
3755.928
3755.928
3755.928
3755.928
3755.928
3755.928
0.95
0.95
0.95
0.95
0.95
8.985474
8.985474
8.985474
8.985474
4.497053
3755.928
3755.928
3755.928
3755.928
1879.768
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
4.497053
4.497053
4.497053
4.497053
0.863158
9.270316
0.863158
0.863158
0.863158
4.773263
4.773263
4.773263
4.773263
1.726316
1.726316
1.726316
1.726316
0.463158
33.98253
2.106105
89.88063
89.88063
27.388
1879.768
1879.768
1879.768
1879.768
360.8
3874.992
360.8
360.8
360.8
1995.224
1995.224
1995.224
1995.224
721.6
721.6
721.6
721.6
193.6
14204.7
880.352
37570.1
37570.1
11448.18
18
42811.2
IDR 45,379,872.00
18
192153.6
IDR 203,682,816.00
18
21297.6
IDR 22,575,456.00
18
22636.8
IDR 23,995,008.00
18
155908.8
IDR 165,263,328.00
18
39960
IDR 42,357,600.00
18
14515.2
IDR 15,386,112.00
18
70718.4
IDR 74,961,504.00
18
5918.4
IDR 6,273,504.00
18
13608
IDR 14,424,480.00
18
74649.6
IDR 79,128,576.00
18
41299.2
IDR 43,777,152.00
18
28339.2
IDR 30,039,552.00
18
21297.6
IDR 22,575,456.00
18
10800
IDR 11,448,000.00
18
10800
IDR 11,448,000.00
18
2635.2
IDR 2,793,312.00
18
2635.2
IDR 2,793,312.00
18
51753.6
IDR 54,858,816.00
18
51753.6
IDR 54,858,816.00
18
44798.4
IDR 47,486,304.00
18
43891.2
IDR 46,524,672.00
18
5400
IDR 5,724,000.00
18
5400
IDR 5,724,000.00
18
215222.4
IDR 228,135,744.00
18
175694.4
IDR 186,236,064.00
18
175694.4
IDR 186,236,064.00
18
175694.4
IDR 186,236,064.00
18
175694.4
IDR 186,236,064.00
18
175694.4
IDR 186,236,064.00
18
175694.4
IDR 186,236,064.00
18
56462.4
IDR 59,850,144.00
18
29635.2
IDR 31,413,312.00
18
28123.2
IDR 29,810,592.00
18
8985.6
IDR 9,524,736.00
18
342619.2
IDR 363,176,352.00
18
22636.8
IDR 23,995,008.00
18
22636.8
IDR 23,995,008.00
18
13824
IDR 14,653,440.00
18
9244.8
IDR 9,799,488.00
18
9244.8
IDR 9,799,488.00
18
537278.4
IDR 569,515,104.00
18
537278.4
IDR 569,515,104.00
18
537278.4
IDR 569,515,104.00
18
424742.4
IDR 450,226,944.00
18
1469448
IDR 1,557,614,880.00
18
1607212.8
IDR 1,703,645,568.00
18
1607212.8
IDR 1,703,645,568.00
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
13.68968
61.43958
6.810316
7.233263
49.856
12.78337
4.635158
22.60611
1.898947
4.350316
23.87495
13.19768
9.054526
6.810316
3.452632
3.452632
0.846316
0.846316
16.54358
16.54358
14.32084
14.02358
1.726316
1.726316
68.81095
56.17432
56.17432
56.17432
56.17432
56.17432
56.17432
18.04863
9.477474
8.985474
2.882947
109.5434
7.233263
7.233263
4.428
2.952
2.952
32.86042
32.86042
32.86042
25.98105
89.88063
5722.288
25681.74
2846.712
3023.504
20839.81
5343.448
1937.496
9449.352
793.76
1818.432
9979.728
5516.632
3784.792
2846.712
1443.2
1443.2
353.76
353.76
6915.216
6915.216
5986.112
5861.856
721.6
721.6
28762.98
23480.86
23480.86
23480.86
23480.86
23480.86
23480.86
7544.328
3961.584
3755.928
1205.072
45789.13
3023.504
3023.504
1850.904
1233.936
1233.936
71800.02
71800.02
71800.02
56768.6
196389.2
18
1607212.8
IDR 1,703,645,568.00
18
608428.8
IDR 644,934,528.00
18
556761.6
IDR 590,167,296.00
18
1630152
IDR 1,727,961,120.00
1638
16518254.4
IDR 17,509,349,664.00
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
25503.852
25503.852
25503.852
25503.852
25503.852
2610.828
2610.828
2610.828
2610.828
2610.828
2610.828
18.19
18.19
18.19
18.19
18.19
34.91
34.91
34.91
34.91
34.91
0.31
0.31
0.31
0.31
0.31
0.57
0.57
0.57
0.57
0.57
2610.828
2610.828
2610.828
2610.828
1306.668
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
1306.668
1306.668
1306.668
1306.668
250.8
2693.592
250.8
250.8
250.8
1386.924
1386.924
1386.924
1386.924
501.6
501.6
501.6
501.6
125.4
9873.996
611.952
26115.804
26115.804
7957.884
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
3977.688
17851.944
1978.812
2101.704
14486.208
3714.348
1346.796
6568.452
551.76
1264.032
6937.128
3834.732
2630.892
1978.812
1003.2
1003.2
300.96
300.96
4692.468
4692.468
3877.368
3977.688
501.6
501.6
19993.776
16322.064
16322.064
16322.064
16322.064
16322.064
16322.064
5244.228
2753.784
2610.828
837.672
31829.028
2101.704
2101.704
1286.604
857.736
857.736
49909.77
49909.77
49909.77
39461.1
136514.43
18.19
18.19
34.91
34.91
0.31
0.31
0.57
0.57
149309.79
149309.79
18.19
18.19
18.19
18.19
34.91
34.91
34.91
34.91
0.31
0.31
0.31
0.31
0.57
0.57
0.57
0.57
149309.79
56530.32
51718.95
151446.72
13870.516
13870.516
13870.516
13870.516
13870.516
1419.924
1419.924
1419.924
1419.924
1419.924
1419.924
0.0002315553
0.0002315553
0.0002315553
0.0002315553
0.0002315553
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
IDR 158,499,728.64
IDR 158,499,728.64
IDR 158,499,728.64
IDR 158,499,728.64
IDR 158,499,728.64
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
-11.63334
-11.63334
-11.63334
-11.63334
-11.63334
-1.190904
-1.190904
-1.190904
-1.190904
-1.190904
-1.190904
1419.924
1419.924
1419.924
1419.924
710.644
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
2.3704299363E-005
1.1863535032E-005
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 16,225,608.96
IDR 8,120,597.76
-1.190904
-1.190904
-1.190904
-1.190904
-0.596024
710.644
710.644
710.644
710.644
136.4
1464.936
136.4
136.4
136.4
754.292
754.292
754.292
754.292
272.8
272.8
272.8
272.8
68.2
5370.068
332.816
14203.332
14203.332
4327.972
1.1863535032E-005
IDR 8,120,597.76 -0.596024
1.1863535032E-005
IDR 8,120,597.76 -0.596024
1.1863535032E-005
IDR 8,120,597.76 -0.596024
1.1863535032E-005
IDR 8,120,597.76 -0.596024
2.2770700637E-006
IDR 1,558,656.00
-0.1144
2.4455732484E-005
IDR 16,739,965.44 -1.228656
2.2770700637E-006
IDR 1,558,656.00
-0.1144
2.2770700637E-006
IDR 1,558,656.00
-0.1144
2.2770700637E-006
IDR 1,558,656.00
-0.1144
1.2592197452E-005
IDR 8,619,367.68 -0.632632
1.2592197452E-005
IDR 8,619,367.68 -0.632632
1.2592197452E-005
IDR 8,619,367.68 -0.632632
1.2592197452E-005
IDR 8,619,367.68 -0.632632
4.5541401274E-006
IDR 3,117,312.00
-0.2288
4.5541401274E-006
IDR 3,117,312.00
-0.2288
4.5541401274E-006
IDR 3,117,312.00
-0.2288
4.5541401274E-006
IDR 3,117,312.00
-0.2288
1.1385350318E-006
IDR 836,352.00
-0.0572
8.9648248408E-005
IDR 61,364,286.72 -4.503928
5.5560509554E-006
IDR 3,803,120.64 -0.279136
0.0002371113 IDR 162,302,849.28 -11.91247
0.0002371113 IDR 162,302,849.28 -11.91247
7.2251433121E-005
IDR 49,456,154.88 -3.629912
2163.304
9708.952
1076.196
1143.032
7878.464
2020.084
732.468
3572.316
300.08
687.456
3772.824
2085.556
1430.836
1076.196
545.6
545.6
163.68
163.68
2552.044
2552.044
2108.744
2163.304
272.8
272.8
10873.808
8876.912
8876.912
8876.912
8876.912
8876.912
8876.912
2852.124
1497.672
1419.924
455.576
17310.524
1143.032
1143.032
699.732
466.488
466.488
27143.91
27143.91
27143.91
21461.3
74244.69
81203.57
81203.57
3.6114331210E-005
0.0001620818
1.7966082803E-005
1.9081847134E-005
0.0001315236
3.3723407643E-005
1.2227866242E-005
5.9636464968E-005
5.0095541401E-006
1.1476433121E-005
6.2983757962E-005
3.4816401274E-005
2.3886464968E-005
1.7966082803E-005
9.1082802548E-006
9.1082802548E-006
2.7324840764E-006
2.7324840764E-006
0.000042604
0.000042604
3.5203503185E-005
3.6114331210E-005
4.5541401274E-006
4.5541401274E-006
0.000181528
0.0001481917
0.0001481917
0.0001481917
0.0001481917
0.0001481917
0.0001481917
4.7613535032E-005
2.5002229299E-005
2.3704299363E-005
7.6054140127E-006
0.000288983
1.9081847134E-005
1.9081847134E-005
1.1681369427E-005
7.7875796178E-006
7.7875796178E-006
0.0004531421
0.0004531421
0.0004531421
0.0003582763
0.0012394455
IDR 24,720,284.16
IDR 110,945,134.08
IDR 12,297,795.84
IDR 13,061,537.28
IDR 90,027,970.56
IDR 23,083,695.36
IDR 8,369,982.72
IDR 40,821,200.64
IDR 3,429,043.20
IDR 7,855,626.24
IDR 43,112,424.96
IDR 23,831,850.24
IDR 16,350,301.44
IDR 12,297,795.84
IDR 6,234,624.00
IDR 6,234,624.00
IDR 1,528,243.20
IDR 1,528,243.20
IDR 29,873,733.12
IDR 29,873,733.12
IDR 25,860,003.84
IDR 25,323,217.92
IDR 3,117,312.00
IDR 3,117,312.00
IDR 124,256,056.32
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 32,591,496.96
IDR 17,114,042.88
IDR 16,225,608.96
IDR 5,205,911.04
IDR 197,809,032.96
IDR 13,061,537.28
IDR 13,061,537.28
IDR 7,995,905.28
IDR 5,330,603.52
IDR 5,330,603.52
IDR 310,176,086.40
IDR 310,176,086.40
IDR 310,176,086.40
IDR 245,240,352.00
IDR 848,401,257.60
-1.814384
-8.142992
-0.902616
-0.958672
-6.607744
-1.694264
-0.614328
-2.996136
-0.25168
-0.576576
-3.164304
-1.749176
-1.200056
-0.902616
-0.4576
-0.4576
-0.13728
-0.13728
-2.140424
-2.140424
-1.768624
-1.814384
-0.2288
-0.2288
-9.119968
-7.445152
-7.445152
-7.445152
-7.445152
-7.445152
-7.445152
-2.392104
-1.256112
-1.190904
-0.382096
-14.5185
-0.958672
-0.958672
-0.586872
-0.391248
-0.391248
-22.76586
-22.76586
-22.76586
-17.9998
-62.26974
81203.57
30744.56
28127.85
82365.76
0.0013556174
0.0005132516
0.0004695681
0.0013750191
IDR
IDR
IDR
IDR
927,921,052.80
351,321,062.40
321,419,664.00
941,201,510.40
-68.10622
-25.78576
-23.5911
-69.08096
IDR 132,508,431.36
IDR 132,508,431.36
IDR 132,508,431.36
IDR 132,508,431.36
IDR 132,508,431.36
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 11,042,369.28
IDR 11,042,369.28
IDR 11,042,369.28
IDR 11,042,369.28
IDR 11,042,369.28
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
15
15
15
15
15
15
15
15
15
15
15
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 13,584,983.04
IDR 6,761,802.24
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 1,132,081.92
IDR 563,483.52
15
15
15
15
15
IDR 6,761,802.24
IDR 6,761,802.24
IDR 6,761,802.24
IDR 6,761,802.24
IDR 1,280,448.00
IDR 13,986,466.56
IDR 1,280,448.00
IDR 1,280,448.00
IDR 1,280,448.00
IDR 7,224,664.32
IDR 7,224,664.32
IDR 7,224,664.32
IDR 7,224,664.32
IDR 2,606,688.00
IDR 2,606,688.00
IDR 2,606,688.00
IDR 2,606,688.00
IDR 720,576.00
IDR 51,329,825.28
IDR 3,203,055.36
IDR 135,665,694.72
IDR 135,665,694.72
IDR 41,349,381.12
IDR 563,483.52
IDR 563,483.52
IDR 563,483.52
IDR 563,483.52
IDR 106,704.00
IDR 1,165,538.88
IDR 106,704.00
IDR 106,704.00
IDR 106,704.00
IDR 602,055.36
IDR 602,055.36
IDR 602,055.36
IDR 602,055.36
IDR 217,224.00
IDR 217,224.00
IDR 217,224.00
IDR 217,224.00
IDR 60,048.00
IDR 4,277,485.44
IDR 266,921.28
IDR 11,305,474.56
IDR 11,305,474.56
IDR 3,445,781.76
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
IDR 20,659,587.84
IDR 92,737,681.92
IDR 10,277,660.16
IDR 10,933,470.72
IDR 75,235,357.44
IDR 19,273,904.64
IDR 7,016,129.28
IDR 34,140,303.36
IDR 2,844,460.80
IDR 6,568,853.76
IDR 36,016,151.04
IDR 19,945,301.76
IDR 13,689,250.56
IDR 10,277,660.16
IDR 5,213,376.00
IDR 5,213,376.00
IDR 1,265,068.80
IDR 1,265,068.80
IDR 24,985,082.88
IDR 24,985,082.88
IDR 21,626,300.16
IDR 21,201,454.08
IDR 2,606,688.00
IDR 2,606,688.00
IDR 103,879,687.68
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 27,258,647.04
IDR 14,299,269.12
IDR 13,584,983.04
IDR 4,318,824.96
IDR 165,367,319.04
IDR 10,933,470.72
IDR 10,933,470.72
IDR 6,657,534.72
IDR 4,468,884.48
IDR 4,468,884.48
IDR 259,339,017.60
IDR 259,339,017.60
IDR 259,339,017.60
IDR 204,986,592.00
IDR 709,213,622.40
IDR 1,721,632.32
IDR 7,728,140.16
IDR 856,471.68
IDR 911,122.56
IDR 6,269,613.12
IDR 1,606,158.72
IDR 584,677.44
IDR 2,845,025.28
IDR 237,038.40
IDR 547,404.48
IDR 3,001,345.92
IDR 1,662,108.48
IDR 1,140,770.88
IDR 856,471.68
IDR 434,448.00
IDR 434,448.00
IDR 105,422.40
IDR 105,422.40
IDR 2,082,090.24
IDR 2,082,090.24
IDR 1,802,191.68
IDR 1,766,787.84
IDR 217,224.00
IDR 217,224.00
IDR 8,656,640.64
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 2,271,553.92
IDR 1,191,605.76
IDR 1,132,081.92
IDR 359,902.08
IDR 13,780,609.92
IDR 911,122.56
IDR 911,122.56
IDR 554,794.56
IDR 372,407.04
IDR 372,407.04
IDR 21,611,584.80
IDR 21,611,584.80
IDR 21,611,584.80
IDR 17,082,216.00
IDR 59,101,135.20
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
15
30
30
30
30
90
IDR 775,724,515.20
IDR 775,724,515.20
IDR 64,643,709.60
IDR 64,643,709.60
90
90
IDR
IDR
IDR
IDR
775,724,515.20
293,613,465.60
268,747,632.00
786,759,609.60
IDR
IDR
IDR
IDR
64,643,709.60
24,467,788.80
22,395,636.00
65,563,300.80
90
30
30
90
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
2.5 bulan
2.5 bulan
2.5 bulan
2.5 bulan
2.5 bulan
2 tahun
2 tahun
2 tahun
2 tahun
2 tahun
2 tahun
IDR
IDR
IDR
IDR
IDR
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
2
2
2
2
4
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
5 tahun
6 tahun
7 tahun
8 tahun
26 tahun
2 tahun
26 tahun
26 tahun
26 tahun
3.5 tahun
3.5 tahun
3.5 tahun
3.5 tahun
10 tahun
10 tahun
10 tahun
10 tahun
35 tahun
6 bulan
7.5 tahun
2.5 bulan
2.5 bulan
8 bulan
tahun
tahun
tahun
tahun
tahun
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
1.5 tahun
4 bulan
3 tahun
3 tahun
5 bulan
2.5 tahun
4 tahun
1 tahun
15 tahun
5 tahun
1 tahun
1,5 tahun
2 tahun
3 tahun
6 tahun
6 tahun
30 tahun
30 tahun
1.5 tahun
1.5 tahun
1.5 tahun
1.5 tahun
15 tahun
15 tahun
4 bulan
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
1 tahun
2 tahun
2 tahun
7 tahun
2 bulan
3 tahun
3 tahun
5 tahun
7 tahun
7 tahun
2.5 bulan
2.5 bulan
2.5 bulan
2.5 bulan
0.5 bulan
IDR
IDR
IDR
IDR
IDR
IDR
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
0.5
1.5
1.5
0.5
bulan
bulan
bulan
bulan
Panel/No.
Item
Kuat arus
terpasang (A)
Tegangan (V)
Faktor daya
(kW)
Seksi Sintesa
44
GAM-402A
71
440
0.82
57.76
45
50
GAM-701A
34
440
0.82
27.66
22
GAM-101A
140
2300
0.82
113.89
475
87
GAM-101C
140
2300
0.82
113.89
475
88
GAM-101D
140
2300
0.82
113.89
475
98
440
0.82
79.72
55
D Selatan/86
Seksi purifikasi
C/64
GBM-201
156
440
0.82
126.91
100
D Utara/81
75
GBM-601A
GBM-401
46.8
2300
0.82
38.07
149.14
82
GBM-601B
46.8
2300
0.82
38.07
149.14
83
GBM-601C
46.8
2300
0.82
38.07
149.14
Seksi Recovery
43
GAM-403A
10.3
440
0.82
8.38
5.5
45
GAM-405B
18.2
440
0.82
14.81
11
46
GAM-406B
6.6
440
0.82
5.37
3.7
47
GAM-407B
32.2
440
0.82
26.19
18.5
48
GAM-408D
2.7
440
0.82
2.2
1.5
Seksi Kristalisasi
65
GBM-304A
80
440
0.82
65.08
45
66
GBM-304B
80
440
0.82
65.08
45
67
GBM-304C
80
440
0.82
65.08
45
68
GBM-304D
80
440
0.82
65.08
45
69
GBM-304E
80
440
0.82
65.08
45
70
GBM-304F
80
440
0.82
65.08
45
4.1
440
0.82
3.34
2.2
74
JDM-303
76
JDM-301A
10.3
440
0.82
8.38
5.5
77
JDM-301B
10.3
440
0.82
8.38
5.5
79
FDM-303
4.2
440
0.82
3.42
2.24
80
FFM-301
4.2
440
0.82
3.42
2.2
85
GBM-303
128
2300
0.82
104.13
420
90
GBM-301
48.5
2300
0.82
39.45
130
91
GBM-302
142
2300
0.82
115.52
480
Daya terukur
Efisiensi (%)
(kW)
85.22
36.09
80.21
Waktu
Operasi
(jam)
Konsumsi
KWH/tahun
Rp/tahun
18
155908.8
IDR 165,263,328.00
18
74649.6
IDR 79,128,576.00
18
1607212.8
IDR 1,703,645,568.00
78.32
18
1607212.8
IDR 1,703,645,568.00
78.32
18
1607212.8
IDR 1,703,645,568.00
49.82
90.58
18
215222.4
IDR 228,135,744.00
17.28
78.57
372.04
78.32
372.04
372.04
79.31
79.31
18
342619.2
IDR 363,176,352.00
124.37
83.39
18
537278.4
IDR 569,515,104.00
124.37
83.39
18
537278.4
IDR 569,515,104.00
124.37
83.39
18
537278.4
IDR 569,515,104.00
5.24
95.2
18
22636.8
IDR 23,995,008.00
9.25
84.11
18
39960
IDR 42,357,600.00
3.36
90.68
18
14515.2
IDR 15,386,112.00
16.37
88.48
18
70718.4
IDR 74,961,504.00
1.37
91.51
18
5918.4
IDR 6,273,504.00
40.67
90.38
18
175694.4
IDR 186,236,064.00
40.67
90.38
18
175694.4
IDR 186,236,064.00
40.67
90.38
18
175694.4
IDR 186,236,064.00
40.67
90.38
18
175694.4
IDR 186,236,064.00
40.67
90.38
18
175694.4
IDR 186,236,064.00
40.67
90.38
18
175694.4
IDR 186,236,064.00
2.08
94.74
18
8985.6
IDR 9,524,736.00
5.24
95.2
18
22636.8
IDR 23,995,008.00
5.24
95.2
18
22636.8
IDR 23,995,008.00
2.14
95.44
18
9244.8
IDR 9,799,488.00
2.14
97.05
18
9244.8
IDR 9,799,488.00
340.15
80.99
18
1469448
IDR 1,557,614,880.00
128.88
99.14
18
556761.6
IDR 590,167,296.00
377.35
78.62
18
1630152
IDR 1,727,961,120.00
SEKSI
DAYA
(kW)
DAYA (MJ)
SINTESA
GAM-101C
372.04
32,144.26
22.91
GAM-101D
372.04
32,144.26
22.91
GAM-701A
17.28
1,492.99
1.06
1,169.49
101,043.94
72
Jumlah
PURIFIKASI
GBM-201
49.82
4,304.45
3.07
GBM-401
79.31
6,852.38
4.88
GBM-601A
124.37
10,745.57
7.66
GBM-601B
124.37
10,745.57
7.66
GBM-601C
124.37
10,745.57
7.66
Jumlah
502.24
43,393.54
30.92
RECOVERY
GAM-406B
3.36
290.3
0.21
GAM-405B
9.25
799.2
0.57
GAM-408D
1.37
118.37
0.08
GAM-407B
16.37
1,414.37
1.01
GAM-403A
5.24
452.74
0.32
35.59
3,074.98
2.19
Jumlah
65.07
5,622.05
4.01
GAM-201B
65.07
5,622.05
4.01
24.61
2,126.30
1.52
GFM-201A
63.55
5,490.72
3.91
GFM-201B
63.55
5,490.72
3.91
GAM-203
GFM-201C
63.55
5,490.72
3.91
GFM-201D
63.55
5,490.72
3.91
GFM-201E
63.55
5,490.72
3.91
GBM-301
128.88
11,135.23
7.93
GBM-302
377.35
32,603.04
23.23
FFM-301
2.14
184.9
0.13
FDM-303
2.14
184.9
0.13
GBM-303
98.32
8,494.85
6.05
GBM-304A
40.67
3,513.89
2.5
GBM-304B
40.67
3,513.89
2.5
GBM-304C
40.67
3,513.89
2.5
GBM-304D
40.67
3,513.89
2.5
GBM-304E
40.67
3,513.89
2.5
GBM-304F
40.67
3,513.89
2.5
JDM-301A
5.24
452.74
0.32
JDM-301B
5.24
452.74
0.32
9.91
856.22
0.61
1,345.74
116,271.94
82.86
GAM-703
Jumlah
Konsumsi
Waktu
KWH/tahun
Rp/tahun
18
1607213
IDR 1,703,645,568.00
18
1607213
IDR 1,703,645,568.00
18 74649.6
18 5052197
18
0
18 215222.4
18 342619.2
IDR 79,128,576.00
IDR 5,355,328,608.00
IDR 0.00
IDR 228,135,744.00
IDR 363,176,352.00
18 537278.4
IDR 569,515,104.00
18 537278.4
IDR 569,515,104.00
18 537278.4
18 2169677
18
0
IDR 569,515,104.00
IDR 2,299,857,408.00
IDR 0.00
18
14515.2
IDR 15,386,112.00
18
39960
IDR 42,357,600.00
18
5918.4
IDR 6,273,504.00
18
70718.4
IDR 74,961,504.00
18 22636.8
18 153748.8
18
0
IDR 23,995,008.00
IDR 162,973,728.00
IDR 0.00
18 281102.4
IDR 297,968,544.00
18 281102.4
18 106315.2
IDR 297,968,544.00
IDR 112,694,112.00
18
274536
IDR 291,008,160.00
18
274536
IDR 291,008,160.00
18
274536
IDR 291,008,160.00
18
274536
IDR 291,008,160.00
18
274536
18 556761.6
18 1630152
18
9244.8
18
9244.8
18 424742.4
IDR 291,008,160.00
IDR 590,167,296.00
IDR 1,727,961,120.00
IDR 9,799,488.00
IDR 9,799,488.00
IDR 450,226,944.00
18 175694.4
IDR 186,236,064.00
18 175694.4
IDR 186,236,064.00
18 175694.4
IDR 186,236,064.00
18 175694.4
IDR 186,236,064.00
18 175694.4
IDR 186,236,064.00
18 175694.4
IDR 186,236,064.00
18
22636.8
IDR 23,995,008.00
18
18
0
22636.8
42811.2
0
IDR 23,995,008.00
IDR 45,379,872.00
IDR 0.00
Panel/No.
Item
Kuat arus
terpasang (A)
Tegangan (V)
Faktor daya
Daya terukur
(kW)
(kW)
44
GAM-402A
71
440
0.82
57.76
45
36.09
50
GAM-701A
34
440
0.82
27.66
22
17.28
GAM-101A
140
2300
0.82
113.89
475
372.04
87
GAM-101C
140
2300
0.82
113.89
475
372.04
88
GAM-101D
140
2300
0.82
113.89
475
372.04
D Selatan/86
C/64
GBM-201
98
440
0.82
79.72
55
49.82
75
GBM-401
156
440
0.82
126.91
100
79.31
D Utara/81
GBM-601A
46.8
2300
0.82
38.07
149.14
124.37
82
GBM-601B
46.8
2300
0.82
38.07
149.14
124.37
83
GBM-601C
46.8
2300
0.82
38.07
149.14
124.37
43
GAM-403A
10.3
440
0.82
8.38
5.5
5.24
45
GAM-405B
18.2
440
0.82
14.81
11
9.25
46
GAM-406B
6.6
440
0.82
5.37
3.7
3.36
47
GAM-407B
32.2
440
0.82
26.19
18.5
16.37
48
GAM-408D
2.7
440
0.82
2.2
1.5
1.37
65
GBM-304A
80
440
0.82
65.08
45
40.67
66
GBM-304B
80
440
0.82
65.08
45
40.67
67
GBM-304C
80
440
0.82
65.08
45
40.67
68
GBM-304D
80
440
0.82
65.08
45
40.67
69
GBM-304E
80
440
0.82
65.08
45
40.67
70
GBM-304F
80
440
0.82
65.08
45
40.67
74
4.1
440
0.82
3.34
2.2
2.08
76
JDM-301A
10.3
440
0.82
8.38
5.5
5.24
77
JDM-301B
10.3
440
0.82
8.38
5.5
5.24
4.2
440
0.82
3.42
2.24
2.14
79
JDM-303
FDM-303
80
FFM-301
4.2
440
0.82
3.42
2.2
2.14
85
GBM-303
128
2300
0.82
104.13
420
340.15
90
GBM-301
48.5
2300
0.82
39.45
130
128.88
91
GBM-302
142
2300
0.82
115.52
480
377.35
Efisiensi (%)
85.22
80.21
Waktu
Operasi
(jam)
Konsumsi
KWH/tahun
Rp/tahun
18
155908.8
IDR 165,263,328.00
18
74649.6
IDR 79,128,576.00
18
1607212.8
IDR 1,703,645,568.00
78.32
18
1607212.8
IDR 1,703,645,568.00
78.32
18
1607212.8
IDR 1,703,645,568.00
90.58
18
215222.4
IDR 228,135,744.00
79.31
18
342619.2
IDR 363,176,352.00
83.39
18
537278.4
IDR 569,515,104.00
83.39
18
537278.4
IDR 569,515,104.00
83.39
18
537278.4
IDR 569,515,104.00
95.2
18
22636.8
IDR 23,995,008.00
84.11
18
39960
IDR 42,357,600.00
90.68
18
14515.2
IDR 15,386,112.00
88.48
18
70718.4
IDR 74,961,504.00
91.51
18
5918.4
IDR 6,273,504.00
90.38
18
175694.4
IDR 186,236,064.00
90.38
18
175694.4
IDR 186,236,064.00
90.38
18
175694.4
IDR 186,236,064.00
90.38
18
175694.4
IDR 186,236,064.00
90.38
18
175694.4
IDR 186,236,064.00
90.38
18
175694.4
IDR 186,236,064.00
94.74
18
8985.6
IDR 9,524,736.00
95.2
18
22636.8
IDR 23,995,008.00
95.2
18
22636.8
IDR 23,995,008.00
95.44
18
9244.8
IDR 9,799,488.00
97.05
18
9244.8
IDR 9,799,488.00
80.99
18
1469448
IDR 1,557,614,880.00
99.14
18
556761.6
IDR 590,167,296.00
78.62
18
1630152
IDR 1,727,961,120.00
78.57
78.32
arus baru
Daya
0.95
49.856 20839.81
0.95 23.87495 9979.728
0.95 98.30505 214796.5
0.95 98.30505 214796.5
0.95 98.30505 214796.5
0.95
0.95
0.95
0.95
0.95
68.81095
109.5434
32.86042
32.86042
32.86042
28762.98
45789.13
71800.02
71800.02
71800.02
0.95
0.95
0.95
0.95
0.95
7.233263
12.78337
4.635158
22.60611
1.898947
3023.504
5343.448
1937.496
9449.352
793.76
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
0.95
56.17432
56.17432
56.17432
56.17432
56.17432
56.17432
2.882947
7.233263
7.233263
2.952
2.952
89.88063
34.05158
99.712
23480.86
23480.86
23480.86
23480.86
23480.86
23480.86
1205.072
3023.504
3023.504
1233.936
1233.936
196389.2
74402.7
217870.7
cos akhr
cos awal
Sin akhir
18.19
18.19
34.91
34.91
sin awal
Daya Reaktif Awal
Seksi Sintesa
0.31
0.57
14486.208
0.31
0.57
6937.128
18.19
18.19
18.19
34.91
34.91
34.91
0.31
0.31
0.31
18.19
18.19
18.19
18.19
18.19
34.91
34.91
34.91
34.91
34.91
0.31
0.31
0.31
0.31
0.31
18.19
18.19
18.19
18.19
18.19
34.91
34.91
34.91
34.91
34.91
0.31
0.31
0.31
0.31
0.31
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
18.19
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
34.91
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.31
0.57
0.57
0.57
Seksi purifikasi
0.57
0.57
0.57
0.57
0.57
Seksi Recovery
0.57
0.57
0.57
0.57
0.57
Seksi Kristalisasi
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
0.57
149309.79
149309.79
149309.79
81203.57
81203.57
81203.57
19993.776
31829.028
49909.77
49909.77
49909.77
10873.808
17310.524
27143.91
27143.91
27143.91
2101.704
3714.348
1346.796
6568.452
551.76
1143.032
2020.084
732.468
3572.316
300.08
16322.064
16322.064
16322.064
16322.064
16322.064
16322.064
837.672
2101.704
2101.704
857.736
857.736
136514.43
51718.95
151446.72
8876.912
8876.912
8876.912
8876.912
8876.912
8876.912
455.576
1143.032
1143.032
466.488
466.488
74244.69
28127.85
82365.76
Nilai kapasitro
0.0001315236
6.29837579617834E-005
Rp/tahun (baru)
Qc
IDR 75,235,357.44
IDR 36,016,151.04
IDR 775,724,515.20
IDR 775,724,515.20
IDR 775,724,515.20
0.000181528
0.000288983
0.0004531421
0.0004531421
0.0004531421
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
124,256,056.32
197,809,032.96
310,176,086.40
310,176,086.40
310,176,086.40
-9.119968
-14.5185
-22.76586
-22.76586
-22.76586
103,879,687.68
165,367,319.04
259,339,017.60
259,339,017.60
259,339,017.60
1.9081847133758E-005
3.37234076433121E-005
1.22278662420382E-005
5.96364649681529E-005
5.00955414012739E-006
IDR 13,061,537.28
IDR 23,083,695.36
IDR 8,369,982.72
IDR 40,821,200.64
IDR 3,429,043.20
-0.958672
-1.694264
-0.614328
-2.996136
-0.25168
IDR 10,933,470.72
IDR 19,273,904.64
IDR 7,016,129.28
IDR 34,140,303.36
IDR 2,844,460.80
0.0001481917
0.0001481917
0.0001481917
0.0001481917
0.0001481917
0.0001481917
7.60541401273885E-006
1.9081847133758E-005
1.9081847133758E-005
7.78757961783439E-006
7.78757961783439E-006
0.0012394455
0.0004695681
0.0013750191
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 101,437,332.48
IDR 5,205,911.04
IDR 13,061,537.28
IDR 13,061,537.28
IDR 5,330,603.52
IDR 5,330,603.52
IDR 848,401,257.60
IDR 321,419,664.00
IDR 941,201,510.40
-7.445152
-7.445152
-7.445152
-7.445152
-7.445152
-7.445152
-0.382096
-0.958672
-0.958672
-0.391248
-0.391248
-62.26974
-23.5911
-69.08096
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 84,798,731.52
IDR 4,318,824.96
IDR 10,933,470.72
IDR 10,933,470.72
IDR 4,468,884.48
IDR 4,468,884.48
IDR 709,213,622.40
IDR 268,747,632.00
IDR 786,759,609.60
Kapasitor kVA
Harga
)
+ test komisioning Payback periode
IDR 6,269,613.12
IDR 3,001,345.92
15 IDR
15 IDR
26,500,000.00 5 bulan
26,500,000.00 1 tahun
IDR 64,643,709.60
IDR 64,643,709.60
IDR 64,643,709.60
90 IDR
90 IDR
90 IDR
IDR 8,656,640.64
IDR 13,780,609.92
IDR 21,611,584.80
IDR 21,611,584.80
IDR 21,611,584.80
15
15
30
30
30
IDR
IDR
IDR
IDR
IDR
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
4 bulan
2 bulan
2.5 bulan
2.5 bulan
2.5 bulan
IDR 911,122.56
IDR 1,606,158.72
IDR 584,677.44
IDR 2,845,025.28
IDR 237,038.40
15
15
15
15
15
IDR
IDR
IDR
IDR
IDR
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
3 tahun
2.5 tahun
4 tahun
1 tahun
15 tahun
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 7,066,560.96
IDR 359,902.08
IDR 911,122.56
IDR 911,122.56
IDR 372,407.04
IDR 372,407.04
IDR 59,101,135.20
IDR 22,395,636.00
IDR 65,563,300.80
15
15
15
15
15
15
15
15
15
15
15
90
30
90
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
IDR
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
26,500,000.00
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7.2 tahun
7 tahun
3 tahun
3 tahun
7 tahun
7 tahun
0.5 bulan
1.5 bulan
0.5 bulan
Kelayakan
Panel/No.
Item
Kuat
arus
Kuat arus
Teganga Faktor terukur
terpasang
n (V)
daya
(A)
(A)
Daya
terpasang
(kW)
Seksi Sintesa
44
GAM-402A
71
440
0.82
57.76
45
50
GAM-701A
34
440
0.82
27.66
22
140
2300
0.82
113.89
475
D
GAM-101A
Selatan/86
87
GAM-101C
140
2300
0.82
113.89
475
88
GAM-101D
140
2300
0.82
113.89
475
98
156
440
440
0.82
0.82
79.72
126.91
55
100
46.8
2300
0.82
38.07
149.14
Seksi purifikasi
C/64
GBM-201
75
GBM-401
D Utara/81 GBM-601A
82
GBM-601B
46.8
2300
0.82
38.07
149.14
83
GBM-601C
46.8
2300
0.82
38.07
149.14
Seksi Recovery
43
GAM-403A
10.3
440
0.82
8.38
5.5
45
GAM-405B
18.2
440
0.82
14.81
11
46
GAM-406B
6.6
440
0.82
5.37
3.7
47
GAM-407B
32.2
440
0.82
26.19
18.5
48
GAM-408D
2.7
440
0.82
2.2
1.5
Seksi Kristalisasi
65
GBM-304A
80
440
0.82
65.08
45
66
GBM-304B
80
440
0.82
65.08
45
67
GBM-304C
80
440
0.82
65.08
45
68
GBM-304D
80
440
0.82
65.08
45
69
70
74
76
77
GBM-304E
GBM-304F
JDM-303
JDM-301A
JDM-301B
80
80
4.1
10.3
10.3
440
440
440
440
440
0.82
0.82
0.82
0.82
0.82
65.08
65.08
3.34
8.38
8.38
45
45
2.2
5.5
5.5
79
80
85
90
91
FDM-303
FFM-301
GBM-303
GBM-301
GBM-302
4.2
4.2
128
48.5
142
440
440
2300
2300
2300
0.82
0.82
0.82
0.82
0.82
3.42
3.42
104.13
39.45
115.52
2.24
2.2
420
130
480
Motor
Konsumsi
Tinggi (>5
kW)
(kWh/tahun)
Daya
terukur
Efisiensi
(%)
(kW)
85.22
36.09
80.21
18
155908.8
IDR 165,263,328.00
155908.8
17.28
78.57
18
74649.6
IDR 79,128,576.00
74649.6
372.04
78.32
18
1607212.8
IDR 1,703,645,568.00
1607212.8
372.04
78.32
18
1607212.8
IDR 1,703,645,568.00
1607212.8
372.04
78.32
18
1607212.8
IDR 1,703,645,568.00
1607212.8
49.82
79.31
90.58
79.31
18
18
215222.4
342619.2
IDR 228,135,744.00
IDR 363,176,352.00
215222.4
342619.2
124.37
83.39
18
537278.4
IDR 569,515,104.00
537278.4
124.37
83.39
18
537278.4
IDR 569,515,104.00
537278.4
124.37
83.39
18
537278.4
IDR 569,515,104.00
537278.4
5.24
95.2
18
22636.8
IDR 23,995,008.00
22636.8
9.25
84.11
18
39960
IDR 42,357,600.00
39960
3.36
90.68
18
14515.2
IDR 15,386,112.00
16.37
88.48
18
70718.4
IDR 74,961,504.00
1.37
91.51
18
5918.4
IDR 6,273,504.00
40.67
90.38
18
175694.4
IDR 186,236,064.00
175694.4
40.67
90.38
18
175694.4
IDR 186,236,064.00
175694.4
40.67
90.38
18
175694.4
IDR 186,236,064.00
175694.4
40.67
90.38
18
175694.4
IDR 186,236,064.00
175694.4
40.67
40.67
2.08
5.24
5.24
90.38
90.38
94.74
95.2
95.2
18
18
18
18
18
175694.4
175694.4
8985.6
22636.8
22636.8
IDR 186,236,064.00
IDR 186,236,064.00
IDR 9,524,736.00
IDR 23,995,008.00
IDR 23,995,008.00
175694.4
175694.4
Konsumsi
Waktu
Operasi
(jam)
KWH/tahun
Rp/tahun
70718.4
22636.8
22636.8
2.14
2.14
340.15
128.88
377.35
95.44
97.05
80.99
99.14
78.62
18
18
18
18
18
9244.8
9244.8
1469448
556761.6
1630152
IDR 9,799,488.00
IDR 9,799,488.00
IDR 1,557,614,880.00
IDR 590,167,296.00
IDR 1,727,961,120.00
1469448
556761.6
1630152
Peluang
Penghematan
(VSD)
(Kwh/tahun)
Penghematan
(Rp)
Invest
PBP (tahun)
40536.288
42968465.28
19465030
0.453007336
19408.896
20573429.76
9062820
0.440510897
417875.328
442947847.68
127574330
0.288012078
417875.328
442947847.68
127574330
0.288012078
417875.328
442947847.68
127574330
0.288012078
55957.824
89080.992
59315293.44
94425851.52
28510300
41566330
0.480656815
0.440200743
139692.384
148073927.04
41566330
0.280713363
139692.384
148073927.04
41566330
0.280713363
139692.384
148073927.04
41566330
0.280713363
5885.568
6238702.08
5150600
0.825588389
10389.6
11012976
6022250
0.54683221
18386.784
19489991.04
9062820
0.464998675
45680.544
48421376.64
23154820
0.47819417
45680.544
48421376.64
23154820
0.47819417
45680.544
48421376.64
23154820
0.47819417
45680.544
48421376.64
23154820
0.47819417
45680.544
45680.544
48421376.64
48421376.64
23154820
23154820
0.47819417
0.47819417
5885.568
5885.568
6238702.08
6238702.08
3815630
3815630
0.611606381
0.611606381
382056.48
144758.016
423839.52
404979868.8
153443496.96
449269891.2
127574330
60880430
127574330
0.315014004
0.396761226
0.283959225
155908.8
40536.288
42968465.28
19465030
0.4530073363
74649.6
1607212.8
1607212.8
19408.896
417875.33
417875.33
20573429.76
442947847.68
442947847.68
9062820
127574330
127574330
0.4405108971
0.2880120779
0.2880120779
1607212.8
417875.33
442947847.68
127574330
0.2880120779
215222.4
55957.824
59315293.44
28510300
0.4806568146
342619.2
89080.992
94425851.52
41566330
0.440200743
537278.4
139692.38
148073927.04
41566330
0.2807133628
537278.4
139692.38
148073927.04
41566330
0.2807133628
537278.4
139692.38
148073927.04
41566330
0.2807133628
22636.8
5885.568
6238702.08
5150600
0.8255883891
39960
10389.6
11012976
6022250
0.5468322096
70718.4
18386.784
19489991.04
9062820
0.4649986745
175694.4
45680.544
48421376.64
23154820
0.4781941697
175694.4
45680.544
48421376.64
23154820
0.4781941697
175694.4
45680.544
48421376.64
23154820
0.4781941697
175694.4
45680.544
48421376.64
23154820
0.4781941697
175694.4
45680.544
48421376.64
23154820
0.4781941697
175694.4
22636.8
22636.8
1469448
556761.6
45680.544
5885.568
5885.568
382056.48
144758.02
48421376.64
6238702.08
6238702.08
404979868.8
153443496.96
23154820
3815630
3815630
127574330
60880430
0.4781941697
0.6116063808
0.6116063808
0.315014004
0.3967612262
1630152
423839.52
449269891.2
127574330
0.2839592247
0.4352534842