April'14DateGross Caloric Value1-Apr-143918.23487698992-Apr-143-Apr-144-Apr-145-Apr-146-Apr-147-Apr-143994.99649041268-Apr-143966.32944483249-Apr-143985.978856686410-Apr-143944.090870048111-Apr-143944.739769026912-Apr-144460.523849840313-Apr-144542.833562771614-Apr-144500.332447600515-Apr-144026.267585408216-Apr-144427.483180055417-Apr-144319.247443496318-Apr-144131.444800796819-Apr-144024.439567996220-Apr-1421-Apr-144109.434957147822-Apr-144017.791624306823-Apr-144015.82714269324-Apr-144167.90094253425-Apr-144153.906615864226-Apr-144197.614706990127-Apr-143919.667789329428-Apr-143963.969123528729-Apr-144072.058285714330-Apr-144281.3606210304

Mar'14DateGross Caloric Value3/1/144433.33521317393/2/143/3/143/4/143/5/143/6/143/7/143/8/144236.4726594093/9/144688.63161353933/10/144846.12749835273/11/144978.76785239363/12/144217.32842801733/13/144154.02778719083/14/144242.5128965993/15/144122.34946897713/16/143/17/144058.20018867923/18/144002.02691700923/19/143823.80113590493/20/144049.07376458483/21/144045.9711725433/22/144535.56609079173/23/144323.96194946643/24/143/25/143942.88829475063/26/143894.04898267923/27/143930.64456708313/28/143882.43507299663/29/144444.24068559193/30/143902.88756309933/31/143951.1720070623

Feb'14DateGross Caloric Value2/1/144673.31622630612/2/143937.20351323242/3/143947.72992206032/4/144196.60399025642/5/144250.55757238562/6/144166.93572948692/7/143858.10571724852/8/142/9/142/10/144282.99639201532/11/144254.37262958282/12/144311.43774765382/13/144091.56253389742/14/143761.96027793222/15/144025.25309090912/16/144363.00829354552/17/144492.08635734072/18/144570.81976791232/19/144246.21357724442/20/144491.0760978882/21/144503.17768694692/22/144619.22354743412/23/144399.20401159052/24/144249.85805084752/25/144387.90901598742/26/144253.51351404962/27/144126.19904444442/28/144461.5132997712

Sheet4DateGross Caloric ValueLoadCoal FlowTuesday, April 15, 20144026.2675854082294173.23Monday, March 17, 20144058.2001886792474267.11Thursday, April 17, 20144319.2474434963240168.67Wednesday, April 16, 20144427.4831800554187112.56Saturday, April 12, 20144460.5238498403324168.45Monday, April 14, 20144500.3324476005312169.96Sunday, April 13, 20144542.8335627716340171.2Sunday, March 09, 20144688.6316135393307174.41Monday, March 10, 20144846.1274983527376206.27Tuesday, March 11, 20144978.7678523936449250.01Tuesday, March 18, 20144002.0269170092ERROR:#N/AERROR:#N/AWednesday, April 23, 20144015.827142693ERROR:#N/AERROR:#N/ATuesday, April 22, 20144017.7916243068ERROR:#N/AERROR:#N/ASaturday, April 19, 20144024.4395679962ERROR:#N/AERROR:#N/ASaturday, February 15, 20144025.2530909091ERROR:#N/AERROR:#N/AFriday, March 21, 20144045.971172543ERROR:#N/AERROR:#N/AThursday, March 20, 20144049.0737645848ERROR:#N/AERROR:#N/ATuesday, April 29, 20144072.0582857143ERROR:#N/AERROR:#N/AThursday, February 13, 20144091.5625338974ERROR:#N/AERROR:#N/AMonday, April 21, 20144109.4349571478ERROR:#N/AERROR:#N/ASaturday, March 15, 20144122.3494689771ERROR:#N/AERROR:#N/AThursday, February 27, 20144126.1990444444ERROR:#N/AERROR:#N/AFriday, April 18, 20144131.4448007968ERROR:#N/AERROR:#N/AFriday, April 25, 20144153.9066158642ERROR:#N/AERROR:#N/AThursday, March 13, 20144154.0277871908ERROR:#N/AERROR:#N/AThursday, February 06, 20144166.9357294869ERROR:#N/AERROR:#N/AThursday, April 24, 20144167.900942534ERROR:#N/AERROR:#N/ATuesday, February 04, 20144196.6039902564ERROR:#N/AERROR:#N/ASaturday, April 26, 20144197.6147069901ERROR:#N/AERROR:#N/AWednesday, March 12, 20144217.3284280173ERROR:#N/AERROR:#N/ASaturday, March 08, 20144236.472659409ERROR:#N/AERROR:#N/AFriday, March 14, 20144242.512896599ERROR:#N/AERROR:#N/AWednesday, February 19, 20144246.2135772444ERROR:#N/AERROR:#N/AMonday, February 24, 20144249.8580508475ERROR:#N/AERROR:#N/AWednesday, February 05, 20144250.5575723856ERROR:#N/AERROR:#N/AWednesday, February 26, 20144253.5135140496ERROR:#N/AERROR:#N/ATuesday, February 11, 20144254.3726295828ERROR:#N/AERROR:#N/AWednesday, April 30, 20144281.3606210304ERROR:#N/AERROR:#N/AMonday, February 10, 20144282.9963920153ERROR:#N/AERROR:#N/AWednesday, February 12, 20144311.4377476538ERROR:#N/AERROR:#N/ASunday, March 23, 20144323.9619494664ERROR:#N/AERROR:#N/ASunday, February 16, 20144363.0082935455ERROR:#N/AERROR:#N/ATuesday, February 25, 20144387.9090159874ERROR:#N/AERROR:#N/ASunday, February 23, 20144399.2040115905ERROR:#N/AERROR:#N/ASaturday, March 01, 20144433.3352131739ERROR:#N/AERROR:#N/ASaturday, March 29, 20144444.2406855919ERROR:#N/AERROR:#N/AFriday, February 28, 20144461.5132997712ERROR:#N/AERROR:#N/AThursday, February 20, 20144491.076097888ERROR:#N/AERROR:#N/AMonday, February 17, 20144492.0863573407ERROR:#N/AERROR:#N/AFriday, February 21, 20144503.1776869469ERROR:#N/AERROR:#N/ASaturday, March 22, 20144535.5660907917ERROR:#N/AERROR:#N/ATuesday, February 18, 20144570.8197679123ERROR:#N/AERROR:#N/ASaturday, February 22, 20144619.2235474341ERROR:#N/AERROR:#N/ASaturday, February 01, 20144673.3162263061ERROR:#N/AERROR:#N/A

Sheet5DateJamGross Caloric ValueLoadCoal FlowPSNPHRSFCNamaTongkangPemasokTuesday, March 18, 201408.004002.02692475.06284.5921.692744.420.599TB. SYUKUR 28PT. RIZKI ANUGERAH PRATAMABG. SAMUDRA 300-2Wednesday, April 23, 201408.004015.82714232.81166.5821.543447.190.716TB. MBS 87PT. PLN BATUBARABG. MBS 368TB. EQUATOR 30PT. PLN BATUBARABG. AMB THEODORUS 02Tuesday, April 22, 201408.004017.79162232.84172.4021.363564.090.740TB. KARYA STAR 7PT. TITAN MINING ENERGYBG. TELAGA MAKMUR 01TB. MBS 87PT. PLN BATUBARABG. MBS 368Saturday, April 19, 201408.004024.43957222.56173.2922.123779.800.779TB. KARYA STAR 23PT. TITAN MINING ENERGYBG. KBT 16TB. ETI 110PT. ARUTMIN INDONESIABG. ETI 3007Saturday, February 15, 201408.004025.25309330.76
iman indrawan - [2010]: iman indrawan - [2010]:beban sma nilai kalor berbeda208.6622.592960.230.631TB. ETI 104PT. ARUTMIN INDONESIABG. ETI 3005Tuesday, April 15, 201408.004026.26759291.39173.2319.512785.640.594TB. ARMANDOPT. TITAN MINING ENERGYBG. SUMBER MAS 33Friday, March 21, 201408.004045.97117502.05309.9522.922828.260.617TB. INDOMARINA DUAPT. BUKIT ASAMBG. LINTAS SAMUDRA 57TB. ETI 110PT. ARUTMIN INDONESIABG. ETI 3007TB. RAVA IPT. RIZKI ANUGERAH PRATAMABG. KANAYAThursday, March 20, 201408.004049.07376473.52321.0723.193117.100.678TB. JOHAN JAYA 117PT. PLN BATUBARABG. KAPUAS JAYA 3113TB. ETI 110PT. ARUTMIN INDONESIABG. ETI 3007Monday, March 17, 201408.004058.20019474.00267.1122.142584.460.564

Tuesday, April 29, 201408.004072.05829254.99172.8422.063244.140.678TB. ETI 310PT. ARUTMIN INDONESIABG. ETI 3603TB. MBS 55PT. PLN BATUBARABG. MBS 358Thursday, February 13, 201408.004091.56253330.20205.0623.062918.980.621TB. NUSA IPT. RIZKI ANUGERAH PRATAMABG. CAKRAWALA ITB. CITRA 06PT. KIDECO JAYA AGUNGBG. CITRA 3001

DateJamGross Caloric ValueLoadCoal FlowPSNPHRSFCNamaTongkangPemasokSaturday, March 15, 201408.004122.34947475.79276.9922.482671.450.582TB. SKJ VPT. TITAN MINING ENERGYBG. SUMBER MAS 35Thursday, February 27, 201408.004126.19904501.59270.9123.022474.910.540TB. SKJ VPT. TITAN MINING ENERGYBG. SUMBER MAS 35Friday, April 18, 201408.004131.44480265.60170.6422.273065.950.642TB. KARYA STAR 23PT. TITAN MINING ENERGYBG. KBT 16Friday, April 25, 201408.004153.90662254.89165.4022.213107.830.649TB. SRIWIJAYA 02PT. PLN BATUBARABG. MUSI 101TB. TOB 22PT. TITAN MINING ENERGYBG. MANNALINE 824Thursday, March 13, 201408.004154.02779476.07266.3622.862569.480.559TB. ETI 111PT. ARUTMIN INDONESIABG. ETI 3008TB. ETI 106PT. ARUTMIN INDONESIABG. ETI 3003Thursday, February 06, 201408.004166.93573296.73173.8622.882775.670.586TB. BARUNA 2PT. OKTASAN BARUNA PERSADABG. BPL 2Thursday, April 24, 201408.004167.90094250.51166.0122.163178.440.663TB. EQUATOR 30PT. PLN BATUBARABG. AMB THEODORUS 02TB. SRIWIJAYA 02PT. PLN BATUBARABG. MUSI 101Tuesday, February 04, 201408.004196.60399325.13194.9820.652799.720.600TB. SEMAR TUJUH BELASPT. PLN BATUBARABG. BOX SEMBILANSaturday, April 26, 201408.004197.61471269.94164.7422.132906.430.610TB. TOB 22PT. TITAN MINING ENERGYBG. MANNALINE 824Wednesday, March 12, 201408.004217.32843476.25264.0323.002546.820.554TB. ETI 111PT. ARUTMIN INDONESIABG. ETI 3008Saturday, March 08, 201408.004236.47266325.24197.5825.652883.340.607

Friday, March 14, 201408.004242.51290474.36279.2222.582702.070.589TB. ETI 106PT. ARUTMIN INDONESIABG. ETI 3003Wednesday, February 19, 201408.004246.21358338.94188.2322.822603.250.555TB. ETI 101PT. ARUTMIN INDONESIABG. ETI 801Monday, February 24, 201408.004249.85805500.50280.3323.602569.920.560TB. DHARMA 8PT. PLN BATUBARABG. LANCAR IIITB. ETI 110PT. ARUTMIN INDONESIABG. ETI 3007Wednesday, February 05, 201408.004250.55757327.49179.8619.872556.220.549TB. BARUNA 2PT. OKTASAN BARUNA PERSADABG. BPL 2Wednesday, February 26, 201408.004253.51351499.65257.8822.742364.070.516TB. ETI 102PT. ARUTMIN INDONESIABG. ETI 802Tuesday, February 11, 201408.004254.37263325.50175.4821.982527.710.539

Wednesday, April 30, 201408.004281.36062251.50172.9622.133296.770.688TB. MBS 55PT. PLN BATUBARABG. MBS 358Monday, February 10, 201408.004282.99639325.34177.0422.392554.960.544

DateJamGross Caloric ValueLoadCoal FlowPSNPHRSFCNamaTongkangPemasokWednesday, February 12, 201408.004311.4377476538323.13188.2922.932742.190.583TB. NUSA IPT. RIZKI ANUGERAH PRATAMABG. CAKRAWALA IThursday, April 17, 201408.004319.2474434963241.63168.6722.393363.550.698TB. ETI 108PT. ARUTMIN INDONESIABG. ETI 3006TB. KARYA STAR 23PT. TITAN MINING ENERGYBG. KBT 16Sunday, March 23, 201408.004323.9619494664479.37285.2822.462729.720.595TB. RAVA IPT. RIZKI ANUGERAH PRATAMABG. KANAYATB. RADIANCE 3PT. KALTIM PRIMA COALBG. AZAMARA 8Sunday, February 16, 201408.004363.0082935455330.56204.0823.462905.320.617TB. CITRA 09PT. PLN BATUBARABG. CITRA 3003TB. ETI 104PT. ARUTMIN INDONESIABG. ETI 3005Tuesday, February 25, 201408.004387.9090159874348.01197.8120.332639.210.568TB. JAS POWERPT. PLN BATUBARABG. ADITAMATB. ETI 102PT. ARUTMIN INDONESIABG. ETI 802Sunday, February 23, 201408.004399.2040115905448.33233.3926.272417.620.521TB. RAVA IIPT. RIZKI ANUGERAH PRATAMABG. HANIQATB. ETI 110PT. ARUTMIN INDONESIABG. ETI 3007DateJamGross Caloric ValueLoadCoal FlowPSNPHRSFCNamaTongkangPemasokWednesday, April 16, 201408.004427.48318173.63112.5620.153206.260.648TB. ETI 108PT. ARUTMIN INDONESIABG. ETI 3006Saturday, March 01, 201408.004433.33521499.95241.5322.262210.590.483TB. PANCARAN 212PT. KALTIM PRIMA COALBG. PST 212TB. WILIAM 3PT. TITAN MINING ENERGYBG. MARINA BAY 108Saturday, March 29, 201408.004444.24069251.69148.4021.122813.860.590TB. ETI 101PT. ARUTMIN INDONESIABG. ETI 801TB. ATAPANGE 28PT. RIZKI ANUGERAH PRATAMABG. CAHAYA ATAPANGESaturday, April 12, 201408.004460.52385322.03168.4522.732460.620.523TB. SANTOSO 16PT. KALTIM PRIMA COALBG. SANTOSO 23TB. SYUKUR 21PT. RIZKI ANUGERAH PRATAMABG. SAMUDERA 3001TB. INDOMARINA DUAPT. BUKIT ASAMBG. LINTAS SAMUDERA 57Friday, February 28, 201408.004461.51330501.59270.9123.022474.910.540TB. PESONA 99PT. KALTIM PRIMA COALBG. ZULKARNAIN 99Thursday, February 20, 201408.004491.07610431.17218.2524.892348.600.506TB. ETI 101PT. ARUTMIN INDONESIABG. ETI 801Monday, February 17, 201408.004492.08636329.03180.6822.922580.580.549TB. QUITO UNITYPT. BUKIT ASAMBG. QUITO ARTA 3TB. ETI 111PT. ARUTMIN INDONESIABG. ETI 3008DateJamGross Caloric ValueLoadCoal FlowPSNPHRSFCNamaTongkangPemasokMonday, April 14, 201408.004500.33245313.00169.9619.472531.450.543TB. ARMANDOPT. TITAN MINING ENERGYBG. SUMBER MAS 33Friday, February 21, 201408.004503.17769449.33232.3425.312395.620.517TB. TRANS POWER 217PT. KALTIM PRIMA COALBG. GOLD TRANS 3009TB. ETI 101PT. ARUTMIN INDONESIABG. ETI 801Saturday, March 22, 201408.004535.56609488.91250.5921.932346.070.513TB. RAVA IPT. RIZKI ANUGERAH PRATAMABG. KANAYASunday, April 13, 201408.004542.83356339.19171.2022.972366.980.505TB. ARMANDOPT. TITAN MINING ENERGYBG. SUMBER MAS 33Tuesday, February 18, 201408.004570.81977338.29177.5823.022462.560.525TB. EQUATOR 30PT. PLN BATUBARABG. AMG THEODORUS 02TB. ETI 111PT. ARUTMIN INDONESIABG. ETI 3008Saturday, February 22, 201408.004619.22355450.45229.6925.512363.170.510TB. ETI 101PT. ARUTMIN INDONESIABG. ETI 801TB. RAVA IIPT. RIZKI ANUGERAH PRATAMABG. HANIQASaturday, February 01, 201408.004673.31623326.13175.5619.422502.490.538TB. MBS 79PT. PLN BATUBARABG. SUNWIN 318UBP SURALAYASunday, March 09, 201408.004688.63161312.74175.0721.912631.840.560TB. QUITO UNITYPT. BUKIT ASAMBG. QUITO ARTA 3Monday, March 10, 201408.004846.12750374.23206.2723.622572.120.551

Tuesday, March 11, 201408.004978.76785449.00250.0122.452562.520.557

Sheet2DateJamGross Caloric ValueLoadCoal FlowPSNPHRSFC

Tuesday, March 18, 201408.004002475.06284.5921.692744.420.599editperhitungan efisiensi keseluruhan (low range coal )Coal FlowCBcoal flowWednesday, March 12, 201408.004217476.25264.0323.002546.820.554Load (MW)harga batu bara (Rp/kg)Calorific Value (Kkal/kg)pemakaian (kg)SFC (Kg/Kwh)harga pokok produksi (Rp/Kwh)total produksi Perbandingan %A1 (Ton)A2(Ton)CVA blensfcharga bbbiaya produksiNPHREffLM40005000(kkal/kg)(Ton)(Kg)(kg/kWh)(Rp/kg)(Rp)Saturday, February 15, 201408.004025330.76
iman indrawan - [2010]: iman indrawan - [2010]:beban sma nilai kalor berbeda208.6622.592960.230.631low rangemedium range low rangemedium range L10% : M90%10%90%ERROR:#VALUE!ERROR:#VALUE!4900.00266.07266074.600.560342.2191,054,115.73Monday, February 17, 201408.004492329.03180.6822.922580.580.549475.06373-4002-2845900.60Rp223.4Rp106,152,0702744.422892066431%L20% : M80%20%80%4800.00271.62271617.820.572271.6273,776,240.49476.25415-4217-2640300.55Rp230.1Rp109,572,4502546.818592490934%L30% : M70%30%70%4700.00277.40277396.920.584277.4076,949,053.01Friday, March 21, 201408.004046502.05309.9522.922828.260.617330.76373-4025-2086600.63Rp235.3Rp77,830,1802960.2329%L40% : M60%40%60%4600.00283.43283427.290.597283.4380,331,029.35Friday, February 28, 201408.004462501.59270.9123.022474.910.540329.03527-4492-1806800.55Rp289.4Rp95,218,3602580.5833%L50% : M50%50%50%4500.00289.73289725.680.610289.7383,940,966.96502.05373-4046-3099500.62Rp230.3Rp115,611,3502828.2630%L60% : M40%60%40%4400.00296.31296310.350.624296.3187,799,823.40Saturday, February 22, 201408.004619450.45229.6925.512363.170.510501.59527-4462-2709100.54Rp284.6Rp142,769,5702474.9135%L70% : M30%70%30%4300.00303.20303201.290.638303.2091,931,021.14Tuesday, March 11, 201408.004979449.00250.0122.452562.520.557450.45555-4619-2296900.51Rp283.0Rp127,477,9502363.1736%L80% : M20%80%20%4200.00310.42310420.370.653310.4296,360,803.91449630-4979-2500100.56Rp350.8Rp157,506,3002562.5234%L90%: M10%90%10%4100.00317.99317991.590.669317.99101,118,654.43Thursday, April 24, 201408.004168250.51166.0122.163178.440.663250.51372-4168-1660100.66Rp246.5Rp61,755,7203178.4427%Saturday, March 29, 201408.004444251.69148.4021.122813.860.590251.69496-4444-1484000.59Rp292.4Rp73,606,4002813.8631%editperhitungan efisiensi keseluruhan (coal blending)Load (MW)harga batu bara (Rp/kg)Calorific Value (Kkal/kg)pemakaian (kg)SFC (Kg/Kwh)harga pokok produksi (Rp/Kwh)total produksi savingperbandingan (%)low rangemedium range low rangemedium range Blendflow akhirTotal475.0637340022845900.60223.4Rp106,152,070Rp5,577,9645.3475.063726304000500042002703610.57
iman indrawan - [2010]: pemakaian (Kg) /jumlah load (kw)211.7Rp100,574,106
iman indrawan - [2010]: load (Kw) x harga pokok produksi (Rp/Kwh) rincian harga pokok produksi HASIL PERBANDINGAN Load (MW)harga batu bara (Rp/kg)SFC (Kg/Kwh)harga pokok produksi (Rp/Kwh)Load (MW)harga batu bara (Rp/kg)Calorific Value (Kkal/kg)pemakaian (kg)SFC (Kg/Kwh)harga pokok produksi (Rp/Kwh)total produksi savingperbandingan (%)low rangemedium range low rangemedium range 294475.06373189.9333.52Rp102,731
iman indrawan - [2010]: harga batu bara x jum;ah (kg/kwh )

perhitungan (harga pokok edit ke2 )low rangemedium range low rangemedium range low rangemedium range 324476.25415195.5634.51Rp107,459294106152070-ERROR:#REF!-ERROR:#REF!-ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!ERROR:#REF!2941ERROR:#REF!ERROR:#REF!212557796450.00
iman indrawan - [2010]: pemakaian (Kg) /jumlah load (kw)0.00.0
iman indrawan - [2010]: load (Kw) x harga pokok produksi (Rp/Kwh) HARGA BATU BARABLANDING Calorific Value (Kkal/kg)Kalori(US$/ton)Rp/Kglow rangemedium range Total Calorific Value3800$27.96330-4002ERROR:#VALUE!
iman indrawan - [2010]: iman indrawan - [2010]:perhitungan nilai blanding ( edit ke 2)4000$31.517372-4217ERROR:#VALUE!4026$31.563734200$35.164154400$42.00496interpolasi4600$47.00555a1a2b1b2a3?4800$50.16592380042003304154000372.55000$53.39630402642003723734168372