Академический Документы
Профессиональный Документы
Культура Документы
ANALISA EKONOMI
D.1. HARGA PERALATAN
Harga peralatan pada perhitungan analisa ekonomi merupakan harga yang didapat
kan dari website www.matche.com yang memberikan harga peralatan berdasarkan pada
FOB (Free on Board) dari Gulf Coast USA .
Sedangkan untuk kurs rupiah terhadap dolar Amerika dan Euro Eropa didapatkan
dimana USD 1 =
Rp12,100.00
Dengan asumsi telah dilakukan perjanjian dengan vendor dan kontraktor bahwa
peralatan dibeli pada bulan Desember 2014 dengan menggunakan kurs mata uang saat
kontrak ditandatangani. Instalasi peralatan dilakukan pada awal tahun 2015 dan pabrik
mulai beroperasi pada awal 2016.
Penaksiran harga peralatan setiap waktu akan berubah karena tergantung kondisi
ekonomi. Karena itu untuk menaksir harga peralatan diperlukan indeks harga yang dapat
memastikan harga tahun 2014 dari data harga tahun sebelumnya, yaitu harga tahun 2007.
Tabel D.1. Marshall and Swift Equipment Cost Index
Tahun
Index harga
2000
1089
2001
1093.9
2002
1104.2
2003
1123.6
2004
1178.5
2005
1244.5
2006
1302.3
2007
1373.3
Sumber : www.che.com
Penaksiran indeks harga rata-rata pada tahun 2014 dapat dihitung dengan metode
Least Square.
a + b (x-x-)
Persamaan :
y
=
dimana,
(x - x)
D-1
xx2
-
(x - x)
x =
n
32112140
x2 -(x)2
n
32112140 -
=
=
-
y
n
(y--y)2
y2 -
9509.3
8
=
=
80505.18
=
=
xy - x. y
n
19053637 1753.95
=
=
=
1188.663
90426786
8
a
y
2003.5
256896784
8
(y)2
n
11383853 -
(x - x)(y -y)
42
16028
8
(x- - x)2
1753.95
42
41.761
1188.6625
1188.6625 +
152415060.4
8
41.761
(x-
2003.5
Dari persamaan yang diperoleh, dapat dihitung index harga pada tahun 2014, yaitu :
x
=
2014
y
=
1627.15
Jadi, index harga pada tahun 2014 adalah
1627.15
Perhitungan Harga Peralatan Proses
Harga alat sekarang
=
harga index sekarang
index harga pada tahun x
D-2
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
Kode
L-110
G-110
E-110
G-120
R-110
D-110
E-120
D-210
D-220
E-210
V-210
E-220
V-220
L-301
B-311
F-420
J-310
G-313
E-312
D-410
D-411
E-410
F-410
L-410
L-430
L-420
E-420
E-430
=
=
=
=
$
6900
indeks harga 2014
x
indeks harga 2007
1627.150
x
6900
1373.300
$ 8175.44237
D-3
1.2 x
Harga Total
13,800
2,247,400
3,400
4,400
4,851,100
3,666,000
1,317,100
103,400
1,345,800
51,800
356,500
8,000
257,800
7,800
8,000
44,400
60,400
12,600
19,400
1,678,300
88,000
20,900
56,700
7,400
13,800
7,400
3,500
6,100
No
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
Kode
Nama Peralatan
L-110
G-110
E-110
G-120
R-110
D-110
E-120
D-210
D-220
E-210
V-210
E-220
V-220
L-301
B-311
F-420
J-310
G-313
E-312
D-410
D-411
E-410
F-410
L-410
L-430
L-420
E-420
E-430
Harga Satuan
US$ 2014
8175.442365
2662824.518
4028.478847
5213.325566
5747809.921
4343648.074
1560561.614
122513.1508
1594566.715
61375.06007
422397.8555
9478.773757
305453.4843
4620.902206
9478.773757
52607.19435
71564.74186
14929.06867
22986.02636
1988528.249
104266.5113
24763.29644
67180.809
4383.932862
8175.442365
4383.932862
4146.963519
7227.564989
Jumlah
2
1
1
1
1
1
1
1
1
1
1
1
1
2
1
1
1
1
1
1
1
1
1
2
2
2
1
1
TOTAL
Harga peralatan pada tahun 2014
=
=
Rp
19,267,029.476
231,204,353,717.43
Volume beton
=
777.94
harga beton/m3
=
Rp 890,000.00
harga beton prilling tower
=
Rp
692,367,739.20
D-4
NH3
kg/hari
1073060.36
2,200.00
Total
D.2.2. Harga Produk
Produk
Harga produk/ kg
Produksi
Harga produk/ th
=
=
=
=
Harga Total/ th
(Rp)
19,996,795,339
708,219,834,960
728,216,630,299
Pupuk Urea
Rp4,000.00
570000
ton/ tahun
Rp2,280,000,000,000.00
D-5
=
=
=
Rp5,000.00 / 1 bag
570000 ton/ tahun
Rp114,000,000,000.00
Rp2,394,000,000,000.0
D-6
Harga Peralatan ( E )
Instalasi (pengecatan dan isolasi)
39%
12%
Perpipaan (installed)
Sistem kelistrikan (installed)
Bangunan (termasuk services )
Yard Improvement
Fasilitas pelayanan (installed)
Tanah
Total Direct Cost (DC)
18%
32%
34%
4%
1 Biaya kontraktor
2 Biaya tak terduga
Fixed Capital Investment (FCI)
5%
10%
1
2
3
FCI = Rp
25%
24%
10%
55%
5%
E
E
E
E
E
E
E
E
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,143,105,386,088
D-7
E
E
E
(D+1)
(D+1)
Rp
Rp
Rp
336,752,212,723
131,333,362,962
40,410,265,527
60,615,398,290
84,188,053,181
80,820,531,054
33,675,221,272
72,233,349,629
16,837,610,636
856,866,005,274
107,760,708,071
114,495,752,326
13,470,088,509
Rp
1,092,592,554,180
Rp
Rp
16,837,610,636
33,675,221,272
Rp
1,143,105,386,088
0.15
Rp
Rp
806,897,919,592
537,931,946,395
Rp
Rp
Rp
0.11
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
TPC
D-8
Rp
=
=
=
728,216,630,299
8,373,600,000
837,360,000
34,293,161,583
3,429,316,158
837,360,000
775,987,428,040
114,310,538,609
45,724,215,444
9,144,843,089
45,724,215,444
214,903,812,585
990,891,240,625
0.07
0.11
0.05
0.22
MC + GE
990,891,240,625
990,891,240,625
990,891,240,625
990,891,240,625
1,738,405,685,307
Rp
1,355,956,434,539
Rp
382,449,250,768
Rp
1,738,405,685,307
=
=
TPC - Depresiasi
Rp 1,624,095,146,698
D-9
Rp 56,482,854,371
Rp 621,311,398,086
10
n=1
dimana :
CFn
= total modal akhir masa konstruksi
(1 + i) n
n : tahun ke-n
Net
Cash Flow (Rp)
Rp
Rp
Rp
266,305,323,973
386,450,887,454
506,596,450,935
TRIAL i
Discount Factor
0.7931
0.6291
0.4989
D-10
i=
26.1%
Net Present Value
Rp 211,215,997,495
Rp 243,101,830,062
Rp 252,756,900,926
4
5
6
7
8
9
10
Rp
511,256,286,421
Rp
515,916,121,906
Rp
520,575,957,392
Rp
525,235,792,878
Rp
529,895,628,363
Rp
534,555,463,849
Rp
539,215,299,334
Total Present Value
Total Investasi akhir
0.3957
0.3139
0.2489
0.1974
0.1566
0.1242
0.0985
Rp 202,314,262,241
Rp 161,924,996,940
Rp 129,588,321,375
Rp 103,701,020,777
Rp 82,978,582,879
Rp 66,391,947,719
Rp 53,116,787,658
Rp 1,507,090,648,071
Rp 1,489,735,284,046
nilai i =
26.1%
Karena nilai i yang diperoleh lebih besar dari pada bunga bank, maka pabrik ini layak
untuk didirikan dengan kondisi tingkat bunga pinjaman per tahun
10.0%
(sumber : www.bi.go.id)
Dari perhitungan dengan Rp
menggunakan
1
rumus didapatkan harga
D.6. WAKTU PENGEMBALIAN MODAL (Payout Time , POT)
Untuk menghitung waktu pengembalian modal, maka dihitung akumulasi modal
sebagai berikut :
Tabel D.11 Perhitungan waktu pengembalian modal
Tahun ke-
1
Rp
266,305,323,973 Rp
(1,078,524,542,013)
2
Rp
386,450,887,454 Rp
(692,073,654,559)
3
Rp
506,596,450,935 Rp
(185,477,203,624)
4
Rp
511,256,286,421 Rp
325,779,082,796
5
Rp
515,916,121,906 Rp
841,695,204,703
6
Rp
520,575,957,392 Rp
1,362,271,162,094
7
Rp
525,235,792,878 Rp
1,887,506,954,972
8
Rp
529,895,628,363 Rp
2,417,402,583,335
9
Rp
534,555,463,849 Rp
2,951,958,047,184
10
Rp
539,215,299,334 Rp
3,491,173,346,518
Dimana nilai TCI = Rp
1,344,829,865,986
Dengan melakukan interpolasi nilai TCI pada Tabel D.12 antara tahun ke-4 dan ke-5,
maka diperoleh:
Waktu Pengembalian Modal =
3.36
tahun
D.7 ANALISA TITIK IMPAS (Break Event Point, BEP)
Analisa titik impas digunakan untuk mengetahui jumlah kapasitas produksi dimana
biaya produksi total sama dengan hasil penjualan.
Tabel D.12. Biaya FC, VC, SVC dan S
No.
Keterangan
Jumlah
1. Biaya Tetap (FC)
Rp
214,903,812,585
2. Biaya Variabel (VC)
- Bahan Baku
Rp
728,216,630,299
- Utilitas
Rp
191,224,625,384
- Pengemasan
Rp
114,000,000,000
Total Biaya Variabel (VC)
Rp
1,033,441,255,683
3. Biaya Semivariabel (SVC)
D-11
- Tenaga Kerja
- Pengawasan
- Maintenance & repairs (M&R)
- Operating Supplies
- Laboratorium
- General Expenses
- Plant Overhead Cost
Total Biaya Semi Variabel (SVC)
Total Penjualan (S)
4.
BEP
=
=
FC + 0,3 SVC
S - 0,7 SVC - VC
42%
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
8,373,600,000
837,360,000
34,293,161,583
3,429,316,158
837,360,000
382,449,250,768
173,840,568,531
604,060,617,039
2,394,000,000,000
x 100%
3,000,000,000,000
2,500,000,000,000
Biaya (Rp)
2,000,000,000,000
1,500,000,000,000
biaya tetap
1,000,000,000,000
pengeluaran total
500,000,000,000
penjualan total
0
0%
20%
BEP
40%
60%
80%
Kapasitas Produksi
D-12
100%
MI
D-13
D-14
ahun 2007
Harga Total
13,800
2,247,400
3,400
4,400
4,851,100
3,666,000
1,317,100
103,400
1,345,800
51,800
356,500
8,000
257,800
7,800
8,000
44,400
60,400
12,600
19,400
1,678,300
88,000
20,900
56,700
7,400
13,800
7,400
3,500
6,100
6900
D-15
ahun 2013
Rp
Rp
692,367,739.20
D-16
Harga Total/ th
(Rp)
19,996,795,339
708,219,834,960
728,216,630,299
/ 1 bag
ton/ tahun
Rp114,000,000,000.00
Rp2,394,000,000,000.0
D-17
1900000
ada figure 6.9, didapatkan
pekerja/ hari
dapat diperkirakan dan
Total
60,000,000
25,000,000
10,500,000
15,000,000
15,000,000
15,000,000
15,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
8,000,000
24,000,000
24,000,000
24,000,000
60,000,000
60,000,000
75,000,000
45,000,000
15,000,000
20,000,000
20,000,000
20,000,000
20,000,000
20,000,000
11,700,000
7,800,000
7,800,000
697,800,000
D-18
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
336,752,212,723
131,333,362,962
40,410,265,527
60,615,398,290
84,188,053,181
80,820,531,054
33,675,221,272
72,233,349,629
16,837,610,636
856,866,005,274
107,760,708,071
114,495,752,326
13,470,088,509
Rp
1,092,592,554,180
Rp
Rp
16,837,610,636
33,675,221,272
Rp
1,143,105,386,088
D-19
Rp
728,216,630,299
Rp
Rp
8,373,600,000
837,360,000
Rp
Rp
Rp
TPC
34,293,161,583
3,429,316,158
837,360,000
Rp
775,987,428,040
Rp
Rp
Rp
Rp
Rp
Rp
114,310,538,609
45,724,215,444
9,144,843,089
45,724,215,444
214,903,812,585
990,891,240,625
TPC
TPC
TPC
TPC
D-20
D-21
D-22
D-23
biaya tetap
pengeluaran total
penjualan total
D-24
TCI
Total harga produk
Rp1,344,829,865,986.27
Rp2,394,000,000,000.00
FCI
Umur pabrik
Lama pengembalian pinjaman
Equity dikeluarkan perbagian sebesar
Pinjaman dikeluarkan perbagian sebesar
Bunga bank
=
=
=
=
=
=
Rp1,143,105,386,088.33
10 tahun
10 tahun
50%
50%
10%
Masa pinjaman
10 tahun
Umur pabrik
10
Rp268,965,973,197.26
Rp268,965,973,197.26
56,482,854,371
Investasi
Th ke
-2
-1
0
1
2
3
4
5
6
7
8
9
10
Kapasitas
0%
0%
0%
60%
80%
100%
100%
100%
100%
100%
100%
100%
100%
Rp
Rp
Pengeluaran
403,448,959,796
403,448,959,796
Equity
Penyesuaian
Rp 20,172,447,990
Rp 41,353,518,379
Jumlah
Rp 403,448,959,796
Rp 423,621,407,786
Rp 868,423,885,961
Pengeluaran
Rp 268,965,973,197
Rp 268,965,973,197
Pinjaman/Bank
Bunga
Rp
Rp
26,896,597,320
56,482,854,371
SEMI VARIABEL =
603,625,942,033
VARIABEL COST =
1,033,323,228,771
0,4*TCI*0,4
559,180,258,277
362,175,565,220
482,900,753,627
603,625,942,033
826,658,583,017
1,033,323,228,771
29,586,257,052
Biaya Operasi
/Bank
Penjualan
Total Pinjaman
Jumlah
Rp 268,965,973,197
Rp 295,862,570,517
Rp 621,311,398,086
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
621,311,398,086
559,180,258,277
497,049,118,469
434,917,978,660
372,786,838,851
310,655,699,043
248,524,559,234
186,393,419,426
124,262,279,617
62,131,139,809
-
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
1,436,400,000,000
1,915,200,000,000
2,394,000,000,000
2,394,000,000,000
2,394,000,000,000
2,394,000,000,000
2,394,000,000,000
2,394,000,000,000
2,394,000,000,000
2,394,000,000,000
Semi Variabel
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
362,436,370,223
362,436,370,223
483,248,493,631
604,060,617,039
604,060,617,039
604,060,617,039
604,060,617,039
604,060,617,039
604,060,617,039
604,060,617,039
604,060,617,039
Variabel
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
620,064,753,410
826,753,004,546
1,033,441,255,683
1,033,441,255,683
1,033,441,255,683
1,033,441,255,683
1,033,441,255,683
1,033,441,255,683
1,033,441,255,683
1,033,441,255,683
Bunga
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
29,586,257,052
62,131,139,809
55,918,025,828
49,704,911,847
43,491,797,866
37,278,683,885
31,065,569,904
24,852,455,923
18,639,341,943
12,426,227,962
6,213,113,981
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
134,482,986,599
134,482,986,599
134,482,986,599
134,482,986,599
134,482,986,599
134,482,986,599
134,482,986,599
134,482,986,599
134,482,986,599
134,482,986,599
134,482,986,599
Pajak
Laba Kotor
Depresiasi
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
257,284,749,960
414,797,489,396
572,310,228,832
578,523,342,813
584,736,456,794
590,949,570,775
597,162,684,756
603,375,798,737
609,588,912,718
615,802,026,698
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
90,049,662,486
145,179,121,289
200,308,580,091
202,483,169,985
204,657,759,878
206,832,349,771
209,006,939,665
211,181,529,558
213,356,119,451
215,530,709,344
Pengembalian
pinjaman
Cash Flow
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
301,718,074,072
404,101,354,706
506,484,635,340
510,523,159,427
514,561,683,515
518,600,207,602
522,638,731,690
526,677,255,777
530,715,779,865
534,754,303,953
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
62,131,139,809
62,131,139,809
62,131,139,809
62,131,139,809
62,131,139,809
62,131,139,809
62,131,139,809
62,131,139,809
62,131,139,809
62,131,139,809
Net
Cash Flow
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
239,586,934,264
341,970,214,897
444,353,495,531
448,392,019,619
452,430,543,706
456,469,067,794
460,507,591,881
464,546,115,969
468,584,640,056
472,623,164,144
Kumulatif
Cash Flow
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
Rp
239,586,934,264
581,557,149,161
1,025,910,644,692
1,474,302,664,311
1,926,733,208,017
2,383,202,275,811
2,843,709,867,693
3,308,255,983,661
3,776,840,623,718
4,249,463,787,862
INVESTASI
Tahun ke- Kapasitas
Modal sendiri
Modal pinjaman
Pengeluaran
Inflasi
Jumlah
Akumulasi
Pengeluaran
Bunga
Jumlah
-2
0%
Rp403,448,959,796
0.00
Rp403,448,959,796
Rp403,448,959,796
Rp268,965,973,197
Rp0
Rp268,965,973,197
-1
0%
Rp403,448,959,796
Rp20,172,447,990
Rp423,621,407,786
Rp827,070,367,582
Rp268,965,973,197
Rp26,896,597,320
Rp295,862,570,517
0%
Rp41,353,518,379
Rp41,353,518,379
Rp868,423,885,961
Rp56,482,854,371
Rp56,482,854,371
60%
80%
100%
100%
100%
100%
100%
100%
100%
10
100%
Investasi Total
l pinjaman
Akumulasi
4+8
Rp268,965,973,197
Pengembalian Pinjaman
Sisa Pinjaman
Hasil Penjualan
Biaya Operasi
Depresiasi
12
13
14
11 - 10
10
11
Rp672,414,932,993
Rp564,828,543,714 Rp1,391,898,911,296
Rp621,311,398,086 Rp1,489,735,284,046
Rp621,311,398,086
Rp62,131,139,809
Rp559,180,258,277
Rp1,436,400,000,000
Rp974,457,088,019
Rp114,310,538,609
Rp62,131,139,809
Rp497,049,118,469
Rp1,915,200,000,000
Rp1,299,276,117,358
Rp114,310,538,609
Rp62,131,139,809
Rp434,917,978,660
Rp2,394,000,000,000
Rp1,624,095,146,698
Rp114,310,538,609
Rp62,131,139,809
Rp372,786,838,851
Rp2,394,000,000,000
Rp1,624,095,146,698
Rp114,310,538,609
Rp62,131,139,809
Rp310,655,699,043
Rp2,394,000,000,000
Rp1,624,095,146,698
Rp114,310,538,609
Rp62,131,139,809
Rp248,524,559,234
Rp2,394,000,000,000
Rp1,624,095,146,698
Rp114,310,538,609
Rp62,131,139,809
Rp186,393,419,426
Rp2,394,000,000,000
Rp1,624,095,146,698
Rp114,310,538,609
Rp62,131,139,809
Rp124,262,279,617
Rp2,394,000,000,000
Rp1,624,095,146,698
Rp114,310,538,609
Rp62,131,139,809
Rp62,131,139,809
Rp2,394,000,000,000
Rp1,624,095,146,698
Rp114,310,538,609
Rp62,131,139,809
0.00
Rp2,394,000,000,000
Rp1,624,095,146,698
Rp114,310,538,609
Laba
Bunga atas Sisa Pinjaman
Sebelum Pajak
12 - 13 - 14 - 15
15
16
Pajak
17
16 -17
18 + 14
19 - 10
18
19
20
Sesudah Pajak
Cummulative
Net Cash flow
21
Rp62,131,139,809
Rp285,501,233,564
Rp71,375,308,391
Rp214,125,925,173
Rp328,436,463,782
Rp266,305,323,973
Rp55,918,025,828
Rp445,695,318,205
Rp111,423,829,551
Rp334,271,488,654
Rp448,582,027,263
Rp386,450,887,454
Rp266,305,323,973
Rp652,756,211,427
Rp49,704,911,847
Rp605,889,402,846
Rp151,472,350,712
Rp454,417,052,135
Rp568,727,590,744
Rp506,596,450,935
Rp1,159,352,662,362
Rp43,491,797,866
Rp612,102,516,827
Rp153,025,629,207
Rp459,076,887,620
Rp573,387,426,229
Rp511,256,286,421
Rp1,670,608,948,783
Rp37,278,683,885
Rp618,315,630,808
Rp154,578,907,702
Rp463,736,723,106
Rp578,047,261,715
Rp515,916,121,906
Rp2,186,525,070,689
Rp31,065,569,904
Rp624,528,744,789
Rp156,132,186,197
Rp468,396,558,592
Rp582,707,097,200
Rp520,575,957,392
Rp2,707,101,028,081
Rp24,852,455,923
Rp630,741,858,770
Rp157,685,464,692
Rp473,056,394,077
Rp587,366,932,686
Rp525,235,792,878
Rp3,232,336,820,958
Rp18,639,341,943
Rp636,954,972,751
Rp159,238,743,188
Rp477,716,229,563
Rp592,026,768,172
Rp529,895,628,363
Rp3,762,232,449,321
Rp12,426,227,962
Rp643,168,086,731
Rp160,792,021,683
Rp482,376,065,049
Rp596,686,603,657
Rp534,555,463,849
Rp4,296,787,913,170
Rp6,213,113,981
Rp649,381,200,712
Rp162,345,300,178
Rp487,035,900,534
Rp601,346,439,143
Rp539,215,299,334
Rp4,836,003,212,505
1
50%
75
57,726.65
36,242.38
228,621.08
Rp322,590.11
percente operating
produsct rate
alll variable cost
all fixede cost
depreciation
total product cost
FCI
2
90%
135
103,907.97
36,242.38
365,793.72
Rp505,944.07
Wci
35998782.95
3
100%
150
115,453.30
36,242.38
219,476.23
Rp371,171.91
salvage
106,651,837.44
3,599,878.30
4
100%
30
115,453.30
36,242.38
131,685.74
Rp283,381.42
service life
5
100%
30
115,453.30
36,242.38
131,685.74
Rp283,381.42
annual earning after taxes
6
100%
30
115,453.30
36,242.38
65,842.87
Rp217,538.55
7
100%
30
115,453.30
36,242.38
0
Rp151,695.68
8
100%
30
115,453.30
36,242.38
0
Rp151,695.68
9
100%
30
115,453.30
36,242.38
0
Rp151,695.68
10
100%
30
115,453.30
36,242.38
0
Rp151,695.68
dpc
fixed charges
fci
Rp
Rp
$115,453,296,438.03
Rp
36,242,383,545.00
1,143,105,386,088.33
206,922,496,673.00
115,453,296,438.03
1000000
13.33333