Biaya Produksi PER tahun

URAIANb 0 1 2 3
Biaya Produksi
1. Biaya Produksi kelapa sawit 0 0 0 0
2. Penyusutan 0 0 118,695,838 250,939,676
TOTAL 0 0 118,695,838 250,939,676
 4 5 6 7 8 9

2,369,900,000 4,777,800,000 8,408,650,000 12,134,500,000 12,362,500,000 12,609,500,000

421,974,456 1,923,557,160 2,136,639,660 2,277,887,160 2,353,404,660 2,353,404,660
2,791,874,456 6,701,357,160 10,545,289,660 14,412,387,160 14,715,904,660 14,962,904,660
 Tahun Ke
10 11 12 13 14 15

12,856,500,000 13,046,500,000 13,198,500,000 13,312,500,000 13,407,500,000 13,445,500,000

2,289,882,149 2,048,099,562 1,987,071,312 1,906,751,062 1,853,350,812 1,824,208,812
15,146,382,149 15,094,599,562 15,185,571,312 15,219,251,062 15,260,850,812 15,269,708,812
 16 17 18 19 20

13,502,500,000 13,521,500,000 13,483,500,000 13,388,500,000 13,293,500,000

1,824,208,812 1,824,208,812 1,824,208,812 1,824,208,812 1,824,208,812
15,326,708,812 15,345,708,812 15,307,708,812 15,212,708,812 15,117,708,812
 21 22 23 24 25

13,198,500,000 13,065,500,000 12,970,500,000 1,729,000,000 1,634,000,000

1,824,208,812 1,824,208,812 1,804,558,812 708,027,374 389,872,887
15,022,708,812 14,889,708,812 14,775,058,812 2,437,027,374 2,023,872,887