FEED WATER (M3)

Tanggal PGN (m3) GHV (BTU/SCF) MMBTU BOILER

I II
2/1/2018 5,160 1,025.76 179.7945 BOILER 6T
2/2/2018 6,618 1,025.76 230.5970 BOILER 6T
2/3/2018 9,519 1,025.76 331.6791 BOILER 6T
2/4/2018 8,674 1,025.76 302.2360 BOILER 6T
2/5/2018 9,504 1,025.76 331.1565 BOILER 6T
2/6/2018 9,983 1,025.76 347.8467 BOILER 6T
2/7/2018 9,667 1,025.76 336.8360 BOILER 6T
2/8/2018 9,106 1,025.76 317.2886 BOILER 6T
2/9/2018 7,451 1,025.76 259.6219 BOILER 6T
2/10/2018 7,265 1,025.76 253.1410 BOILER 6T
2/11/2018 7,231 1,025.76 251.9563 BOILER 6T
2/12/2018 6,747 1,025.76 235.0918 BOILER 6T
2/13/2018 6,893 1,025.76 240.1790 BOILER 6T
2/14/2018 6,797 1,025.76 236.8340 BOILER 6T
2/15/2018 1,025.76 - BOILER 6T
2/16/2018 1,025.76 - BOILER 6T
2/17/2018 1,025.76 - BOILER 6T
2/18/2018 1,025.76 - BOILER 6T
2/19/2018 1,025.76 - BOILER 6T
2/20/2018 1,025.76 - BOILER 6T
2/21/2018 1,025.76 - BOILER 6T
2/22/2018 1,025.76 - BOILER 6T
2/23/2018 1,025.76 - BOILER 6T
2/24/2018 1,025.76 - BOILER 6T
2/25/2018 1,025.76 - BOILER 6T
2/26/2018 1,025.76 - BOILER 6T
2/27/2018 1,025.76 - BOILER 6T
2/28/2018 1,025.76 - BOILER 6T
110,615 3,854.2584 0.00

M3-->IDR 85,173,550 IDR Rp/M3 770

MMBTU-->USD 29,138 USD USD/MMBTU 7.56
Rate : 13,160
Total Real (IDR) 468,632,172 IDR
Total Real (USD) 35,610 USD
Faktor Pengali: 0.961886644

Minimum 50,000 m3
Maximum 60,000 m3

1.2

1 1

0.8
1.2

1 1

0.8

0.6

0.4

0.2

0
1
WATER (M3)
ppm
III IDR USD 7:00 8:00 9:00 10:00 11:00 12:00 13:00 14:00
Ca
21,860,887 1,661
28,037,858 2,131
40,328,252 3,064
36,748,320 2,792
40,264,703 3,060
42,294,038 3,214
40,955,270 3,112
38,578,534 2,931
31,566,951 2,399
30,778,943 2,339
30,634,898 2,328
28,584,381 2,172
29,202,925 2,219
28,796,211 2,188
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0 0
0.00 468,632,171.57 35,610.35

2/1/2018 Average MTD Total Jan-18

M3 5160 7,901 110,615
MMBTU 179.79 256.95 3,854.26
IDR 21,860,887 31,242,145 468,632,172
USD 1,661 2,374 35,610
184 % To
 BOILER
PRESSURE BOILER ON
(HOUR)
15:00 16:00 17:00 18:00 19:00 20:00 21:00 22:00 23:00 0:00 1:00 2:00 3:00 4:00 5:00 6:00 I II III

184 % To Maximum Contract

 Bean Batch 9-10 Cycle Butter Cake FG
TOTAL REMARKS
Per Hari Jml Kg Jml Kg Kg Kg Kg
 FEED WATER (M3)
Tanggal PGN (m3) GHV (BTU/SCF) MMBTU BOILER
I II
1/1/2018 8,334 1,025.76 290.3891 BOILER 4T
1/2/2018 8,622 1,025.76 300.4241 BOILER 4T
1/3/2018 9,989 1,025.76 348.0557 BOILER 4T
1/4/2018 9,997 1,025.76 348.3345 BOILER 4T
1/5/2018 9,395 1,025.76 327.3585 BOILER 4T
1/6/2018 9,280 1,025.76 323.3514 BOILER 4T
1/7/2018 8,996 1,025.76 313.4558 BOILER 6T
1/8/2018 8,360 1,025.76 291.2950 BOILER 6T
1/9/2018 10,090 1,025.76 351.5750 BOILER 6T
1/10/2018 7,962 1,025.76 277.4272 BOILER 6T
1/11/2018 6,491 1,025.76 226.1718 BOILER 6T
1/12/2018 7,646 1,025.76 266.4165 BOILER 6T
1/13/2018 9,515 1,025.76 331.5397 BOILER 6T
1/14/2018 9,196 1,025.76 320.4245 BOILER 6T
1/15/2018 8,972 1,025.76 312.6195 BOILER 6T
1/16/2018 8,929 1,025.76 311.1212 BOILER 6T
1/17/2018 9,868 1,025.76 343.8396 BOILER 6T
1/18/2018 9,446 1,025.76 329.1355 BOILER 6T
1/19/2018 9,661 1,025.76 336.6269 BOILER 6T
1/20/2018 9,196 1,025.76 320.4245 BOILER 6T
1/21/2018 10,502 1,025.76 365.9307 BOILER 6T
1/22/2018 11,000 1,025.76 383.2829 BOILER 6T
1/23/2018 8,929 1,025.76 311.1212 BOILER 6T
1/24/2018 9,654 1,025.76 336.3830 BOILER 6T
1/25/2018 9,814 1,025.76 341.9581 BOILER 6T
1/26/2018 8,158 1,025.76 284.2566 BOILER 6T
1/27/2018 9,171 1,025.76 319.5534 BOILER 6T
1/28/2018 9,755 1,025.76 339.9023 BOILER 6T
1/29/2018 8,931 1,025.76 311.1909 BOILER 6T
1/30/2018 8,167 1,025.76 284.5702 BOILER 6T
1/31/2018 5,568 1,025.76 194.0109 BOILER 6T
279,594 9,742.1463 0.00

M3-->IDR 215,287,380 IDR Rp/M3 770

MMBTU-->USD 73,651 USD USD/MMBTU 7.56
Rate : 13,160
Total Real (IDR) 1,184,529,615 IDR
Total Real (USD) 90,010 USD
Faktor Pengali: 0.961886644

Minimum 50,000 m3
Maximum 60,000 m3

1.2

1 1
1.2

1 1

0.8

0.6

0.4

0.2

0
1
WATER (M3)
ppm
III IDR USD 7:00 8:00 9:00 10:00 11:00 12:00 13:00 14:00
Ca
35,307,874 2,683
36,528,017 2,776
42,319,457 3,216
42,353,350 3,218
39,802,913 3,025
39,315,704 2,988
38,112,507 2,896
35,418,026 2,691
42,747,354 3,248
33,731,857 2,563
27,499,809 2,090
32,393,089 2,461
40,311,306 3,063
38,959,829 2,960
38,010,829 2,888
37,828,655 2,875
41,806,828 3,177
40,018,980 3,041
40,929,850 3,110
38,959,829 2,960
44,492,836 3,381
46,602,666 3,541
37,828,655 2,875
40,900,194 3,108
41,578,051 3,159
34,562,232 2,626
38,853,914 2,952
41,328,091 3,140
37,837,128 2,875
34,600,361 2,629
23,589,422 1,793
0.00 1,160,940,192.97 88,217.34

1/3/2018 Average MTD Total Jan-18

M3 9989 9,019 279,594
MMBTU 348.06 308.59 9,742.15
IDR 42,319,457 37,520,795 1,160,940,193
USD 3,216 2,851 88,217
466 % To
 BOILER
PRESSURE BOILER ON
(HOUR)
15:00 16:00 17:00 18:00 19:00 20:00 21:00 22:00 23:00 0:00 1:00 2:00 3:00 4:00 5:00 6:00 I II III

466 % To Maximum Contract

 Bean Batch 9-10 Cycle Butter Cake FG
TOTAL REMARKS
Per Hari Jml Kg Jml Kg Kg Kg Kg