Nama : IQBALILAH RAMDANI

NIM : 161724011

KELAS : 2C TPTL

Year Kurs CFp CPI ICPI Coal Hours Energy Base Date Tarif
2018 US INA Sales A Bf Bl Df Dl E
(n) (Rp/USD) ($/kg) (h/year) (GWh) Rp/kW.Year Rp/kW.Year Rp/kW.Year Rp/kWh Rp/kWh Rp/kW.Year
0 1 2 3 4 5 6 7 8 9 10 11 12 13
1 13500 80% 100.0 100.0 35.00 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
2 13770 80% 102.0 104.5 35.70 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
3 14045.4 80% 104.0 109.2 36.41 8784 1405.4 11,985,921 210,000 210,000 4 9 335,882.20
4 14326.31 80% 106.1 114.1 37.14 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
5 14612.83 80% 108.2 119.3 37.89 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
6 14905.09 80% 110.4 124.6 38.64 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
7 15203.19 80% 112.6 130.2 39.42 8784 1405.4 11,985,921 210,000 210,000 4 9 335,882.20
8 15507.26 80% 114.9 136.1 40.20 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
9 15817.4 80% 117.2 142.2 41.01 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
10 16133.75 80% 119.5 148.6 41.83 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
11 16456.42 80% 121.9 155.3 42.66 8784 1405.4 11,985,921 210,000 210,000 4 9 335,882.20
12 16785.55 80% 124.3 162.3 43.52 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
13 17121.26 80% 126.8 169.6 44.39 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
14 17463.69 80% 129.4 177.2 45.28 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
15 17812.96 80% 131.9 185.2 46.18 8784 1405.4 11,985,921 210,000 210,000 4 9 335,882.20
16 18169.22 80% 134.6 193.5 47.11 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
17 18532.61 80% 137.3 202.2 48.05 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
18 18903.26 80% 140.0 211.3 49.01 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
19 19281.32 80% 142.8 220.8 49.99 8784 1405.4 11,985,921 210,000 210,000 4 9 335,882.20
20 19666.95 80% 145.7 230.8 50.99 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
21 20060.29 80% 148.6 241.2 52.01 8760 1401.6 11,985,921 210,000 210,000 4 9 335,882.20
22 20461.5 80% 151.6 252.0 53.05 8760 1401.6 8,551,316 210,000 210,000 4 9 207,882.20
23 20870.73 80% 154.6 263.4 54.11 8784 1405.4 8,551,316 210,000 210,000 4 9 207,882.20
24 21288.14 80% 157.7 275.2 55.19 8760 1401.6 8,551,316 210,000 210,000 4 9 207,882.20
25 21713.9 80% 160.8 287.6 56.30 8760 1401.6 8,551,316 210,000 210,000 4 9 207,882.20
 Energy Total Revenue ($1000)
Cost A B C D E C Actual
US¢/kWh USD USD USD USD USD USD Mil
14 15 16 17 18 19 20
2.21 91,851.85 6,222.22 31,030.94 1,349.69 3,703.70 26.2
2.26 93,688.89 6,161.22 31,651.56 1,331.37 3,703.70 26.2
2.30 93,688.89 2,990.36 32,373.04 1,317.00 3,703.70 26.2
2.35 93,688.89 2,931.80 32,930.28 1,295.79 3,703.70 26.2
2.40 93,688.89 2,874.19 33,588.89 1,278.53 3,703.70 26.2
2.44 93,688.89 6,521.53 34,260.66 1,261.60 3,703.70 26.2
2.49 93,688.89 2,762.58 35,041.62 1,248.42 3,703.70 26.2
2.54 93,688.89 2,708.41 35,644.80 1,228.74 3,703.70 26.2
2.59 46,844.44 2,655.30 36,357.69 1,212.79 1,851.85 58.2
2.65 46,844.44 2,603.24 37,084.85 1,197.15 1,851.85 58.2
2.70 46,844.44 2,552.19 37,930.18 1,185.06 1,851.85 58.2
2.75 46,844.44 2,502.15 38,583.07 1,166.79 1,851.85 58.2
2.81 46,844.44 2,453.09 39,354.73 1,152.06 1,851.85 58.2
2.86 46,844.44 2,404.99 40,141.83 1,137.61 1,851.85 58.2
2.92 46,844.44 2,357.83 41,056.84 1,126.53 1,851.85 58.2
2.98 46,844.44 2,311.60 41,763.56 1,109.56 1,851.85 58.2
3.04 46,844.44 2,266.28 42,598.83 1,095.95 1,851.85 58.2
3.10 46,844.44 2,221.84 43,450.81 1,082.60 1,851.85 58.2
3.16 46,844.44 2,178.27 44,441.25 1,072.45 1,851.85 58.2
3.23 46,844.44 2,135.56 45,206.22 1,056.69 1,851.85 58.2
3.29 46,844.44 2,093.69 46,110.34 1,044.11 1,851.85 58.2
3.36 46,844.44 2,052.64 47,032.55 1,031.78 1,851.85 58.2
3.42 46,844.44 2,012.39 48,104.64 1,022.49 1,851.85 58.2
3.49 46,844.44 1,972.93 48,932.67 1,007.84 1,851.85 58.2
3.56 46,844.44 1,934.24 49,911.32 996.23 1,851.85 58.2