gE

PRT −1 (1+CFH × )
 Jumlah Pelanggan Rumah Tangga = 100
10, 48
371. 983(1+1× )
2016 = 100 = 410.967
10 , 48
410 . 967(1+1× )
2017 = 100 = 454.036
10 ,42
454 . 036(1+1× )
2018 = 100 = 501.619
gE
E . RT −1 (1+eRT × )+ Δ Pel. RT×UK
 Konsumsi Energi Listrik RT = 100
10,42
654 , 8(1+(0,4952× )+29 . 600×0 ,0015787
2016 = 100
= 760,70 + 46,72
= 807,42
10,42
807 , 42(1+(0,4952× )+47 .743×0 , 0015959
2020 = 100
= 849,08 + 76,19
= 925,27
10,42
925 , 27(1+(0,4952× )+52 .717×0 , 0016562
2021 = 100
= 973,01 + 87,30
= 1060,31

 Daya Tersambung Sektor RT = DRT −1 +(PRT −PRT −1 )D r RT

2019 = 527,94 + (458 .187 - 428. 587 )0,0011522

= 527,94 + 34,10
= 562,04

2020 = 562,04 + (505. 930 - 458 .187)0,0011109

= 562,04 + 53,03
= 615,07

2021 = 615,07 + (558.647 - 505.930 )0,0011009

= 615,07 + 58,03
= 673,1
2022 = 673,1 + (616 .858 - 558. 647 )0,0010911
= 673,1 + 63,51
= 736,61

2023 = 736,61 + (681. 134 - 616. 858)0,0010814

= 736,61 + 69,50
= 806,11

2024 = 806,11 + (752 .108 - 681. 134 )0,0010718

= 806,11 + 76,06
= 882,17

2025 = 882,17+ (830 . 477 - 752. 108 )0,0010622

= 882,17 + 83,24
= 965,41
gB
PB−1 (1+CFB× )
 Jumlah Pelanggan Bisnis = 100
13 ,61
30 .796(1+1, 1168× )
2019 = 100 = 35.425
13, 61
35. 425(1+1, 1168× )
2020 = 100 = 40.809
13 ,61
40 .809(1+1,1168× )
2021 = 100 = 47.012
13 ,61
47 .012(1+1,1168× )
2022 = 100 = 54.157
13 ,61
54 . 157(1+1,1168× )
2023 = 100 = 62.389
13,61
62.389(1+1,1168× )
2024 = 100 = 71.872
13 ,61
71.872(1+1,1168× )
2025 = 100 = 82.796
gB
E .B−1 (1+eB× )
 Konsumsi Energi Listrik Bisnis = 100
13 ,61
280 ,51(1+0, 5004× )
2019 = 100 = 299,61
 13, 61
299 ,61(1+0 ,5004× )
2020 = 100 = 320,01
13 ,61
320 ,01(1+0,5004× )
2021 = 100 = 341,80
13 ,61
341 ,80(1+0,5004× )
2022 = 100 = 365,07
13 ,61
365 ,07(1+0 , 5004× )
2023 = 100 = 389,07
13 , 61
389 , 07(1+0 , 5004× )
2024 = 100 = 415,56
13,61
415 , 56(1+0 , 5004× )
2025 = 100 = 443,86

 Daya Tersambung Sektor Bisnis = DB−1 +( PB−PB −1 ) Dr B

2019 = 169,60 + (30. 796 - 29. 452)0,0055072

= 169,60 + 7,40
= 177

2020 = 177 + (35. 425 - 30. 796 )0,0049964

= 177 + 23,13
= 200,13

2021 = 200,13 + (40 . 809 - 35. 425)0,0049040

= 200,13 + 26,40
= 226,53

2022 = 226,53 + (47 . 012 - 40 . 809)0,0048185

= 226,53 + 29,89
= 256,42

2023 = 256,42 + (54 .157 - 47. 012 )0,0047347

= 256,42 + 33,81
= 290,23

2024 = 290,23 + (62. 389 - 52,157)0,0046519

= 290,23 + 47,60
= 337,83
2025 = 337,83 + (71. 872 - 62.389 )0,0047004
= 337,83 + 44,57
= 382,4
gI
PI −1 (1+CFI× )
 Jumlah Pelanggan Industri = 100
8 ,97
276(1+1 ,5501× )
2019 = 100 = 314
8 ,97
314(1+1 , 5501× )
2020 = 100 = 358
8,97
358(1+1,5501× )
2021 = 100 = 408
8,97
408(1+1, 5501× )
2022 = 100 = 465
8,97
465(1+1, 5501× )
2023 = 100 = 530
8 ,97
530(1+1 ,5501× )
2024 = 100 = 604
8,97
604(1+1, 5501× )
2025 = 100 = 687
gI
E . I −1 (1+eI × )
 Konsumsi Energi Listrik Industri = 100
8,97
62,17(1+1,0123× )
2019 = 100 = 67,81
8,97
67,81(1+1,0123× )
2020 = 100 = 73,96
8,97
73,96(1+1,0123× )
2021 = 100 = 80,67
8,97
80,67(1+1,0123× )
2022 = 100 = 88
8,97
88(1+1,0123× )
2023 = 100 = 96
8,97
96(1+1,0123× )
2024 = 100 = 104,71
 8,97
104,71(1+1,0123× )
2025 = 100 = 114,21

 Daya Tersambung Sektor Industri = DI−1 +( PI −PI−1 ) Dr I

2019 = 62 ,17+(276−235)0 , 22525

= 62,17 + 9,23
= 71,4

2020 = 71 ,4+(314−276)0 , 22738

= 71,4 + 8,64
= 80,04

2021 = 80 , 04+(358−314 )0, 22357

= 80,04 + 9,84
= 89,88

2022 = 89 , 88+( 408−358 )0 ,22029

= 89,88 + 11,01
= 100,89

2023 = 100 , 89+(465−408 )0 ,21696

= 100,89 + 12,37
= 113,26

2024 = 113, 26+(530−465 )0 ,21369

= 113,26 + 13,89
= 127,15

2025 = 127 , 15+(604−530 )0 , 21051

= 127,15 + 15,58
= 142,73
gP
PP−1 (1+CFP× )
 Jumlah Pelanggan Publik = 100
11 ,75
12.880(1+0,2579× )
2019 = 100 = 13.270
11,75
13.270(1+0 , 2579× )
2020 = 100 = 13.672
 11 ,75
13 .672(1+0 ,2579× )
2021 = 100 = 14.086
11, 75
14 . 086(1+0 , 2579× )
2022 = 100 = 14.513
11, 75
14 . 513(1+0 ,2579× )
2023 = 100 = 14.953
11, 75
14 .953(1+0 , 2579× )
2024 = 100 = 15.406
11, 75
15 . 406(1+0 , 2579× )
2025 = 100 = 15.873
gP
E . P−1 (1+eP× )
 Konsumsi Energi Listrik Publik = 100
11 ,75
97, 15(1+0,7047× )
2019 = 100 = 105,19
11,75
105 ,19 (1+0 ,7047× )
2020 = 100 = 113,9
11,75
113, 9(1+0 ,7047× )
2021 = 100 = 123,33
11, 75
123 ,33 (1+0 ,7047× )
2022 = 100 = 133,54
11,75
133 ,54 (1+0 , 7047× )
2023 = 100 = 144,59
11,75
144 , 59(1+0 , 7047× )
2024 = 100 = 156,56
11, 75
156 , 56(1+0 , 7047× )
2025 = 100 = 169,52

 Daya Tersambung Sektor Publik = DP−1 +( PP−PP−1 ) Dr P

2019 = 63 , 04+(12. 880−11. 962 )0, 0048944

= 63,04 + 4,49
= 67,53

2020 = 67 , 53+(13 . 270−12.880 )0 , 0050889

= 67,53 + 1,98
 = 69,51

2021 = 69 ,51+(13. 672−13 . 270)0 ,0050841

= 69,51 + 2,04
= 71,55

2022 = 71 ,55+(14 . 086−13 . 672)0 , 0050795

= 71,55 + 2,10
= 73,65

2023 = 73 , 65+(14 . 513−14 . 086 )0 ,0050747

= 73,65 + 2,16
= 75,81

2024 = 75 , 81+(14 . 953−14 .513 )0 ,0050698

= 75,81 + 2,23
= 78,04

2025 = 78 ,04+(15. 406−14. 953 )0,0050655

= 78,04 + 2,29
= 80,33