k = 3 * El

L3
= 0.0012

Wn = 0.1095445
fn = 0.5516085

4.00E+09
 DAILY BASIS

PHR 24%
Harga (USD) Persentasi
Duri $80.19 70%
Minas $84.96 30%
Total
Total Produksi 165,000
USD - IDR 14,288.20

Selain PHR 76%

Harga Persentasi
Cinta 76.36 100%
Total Produksi 522,500
USD - IDR 14,288.20

Nasional (Komulatif) 100%

Harga Persentasi
Duri $80.19 17%
Minas $84.96 7%
Cinta $76.36 76%
Total Produksi 687,500
USD - IDR 14,288.20
 DAILY BASIS MONTHLY BASIS

Total Produksi Total Harga (USD) Total Harga (IDR) Total Produksi Total Harga (USD)
115,500 $9,261,945.00 Rp132,336,522,549 3,465,000 $277,858,350
49,500 $4,205,520.00 Rp60,089,310,864 1,485,000 $126,165,600
Rp192,425,833,413

Total Produksi Total Harga (USD) Total Harga (IDR) Total Produksi Total Harga (USD)
522,500 39,898,100 Rp570,072,032,420 15,675,000 $1,196,943,000

Total Produksi Total Harga (USD) Total Harga (IDR) Total Produksi Total Harga (USD)
115,500 $9,261,945.00 Rp132,336,522,549 3,465,000 $277,858,350.00
49,500 $4,205,520.00 Rp60,089,310,864 1,485,000 $126,165,600.00
522,500 $39,898,100.00 Rp570,072,032,420 15,675,000 $1,196,943,000.00
Rp762,497,865,833
ONTHLY BASIS YEARLY BASIS YEARLY BASIS

Total Harga (IDR) Total Produksi Total Harga (USD) Total Harga (IDR) Operational Cost rate
Rp3,970,095,676,470 41,580,000 $3,334,300,200 Rp47,641,148,117,640 Net Income
Rp1,802,679,325,920 17,820,000 $1,513,987,200 Rp21,632,151,911,040
Rp5,772,775,002,390 Rp69,273,300,028,680

Total Harga (IDR) Total Produksi Total Harga (USD) Total Harga (IDR) Operational Cost rate
Rp17,102,160,972,600 188,100,000 $14,363,316,000 Rp205,225,931,671,200 Net Income

Total Harga (IDR) Total Produksi Total Harga (USD) Total Harga (IDR) Operational Cost rate
Rp3,970,095,676,470 41,580,000 $3,334,300,200 Rp47,641,148,117,640 Net Income
Rp1,802,679,325,920 17,820,000 $1,513,987,200 Rp21,632,151,911,040
Rp17,102,160,972,600 188,100,000 $14,363,316,000 Rp205,225,931,671,200
Rp22,874,935,974,990 Rp274,499,231,699,880
YEARLY BASIS

70% Rp48,491,310,020,076
30% Rp20,781,990,008,604

70% Rp143,658,152,169,840
30% Rp61,567,779,501,360

70% Rp192,149,462,189,916
30% Rp82,349,769,509,964
Empat Puluh Delapan Triliun Empat Ratus Sembilan Puluh Satu Milyar Tiga Ratus Sepuluh Juta Dua Puluh Ribu Tujuh Puluh En
Dua Puluh Triliun Tujuh Ratus Delapan Puluh Satu Milyar Sembilan Ratus Sembilan Puluh Juta Delapan Ribu Enam Ratus Empa

Seratus Empat Puluh Tiga Triliun Enam Ratus Lima Puluh Delapan Milyar Seratus Lima Puluh Dua Juta Seratus Enam Puluh Sem
Enam Puluh Satu Triliun Lima Ratus Enam Puluh Tujuh Milyar Tujuh Ratus Tujuh Puluh Sembilan Juta Lima Ratus Satu Ribu Tig

Seratus Sembilan Puluh Dua Triliun Seratus Empat Puluh Sembilan Milyar Empat Ratus Enam Puluh Dua Juta Seratus Delapan
Delapan Puluh Dua Triliun Tiga Ratus Empat Puluh Sembilan Milyar Tujuh Ratus Enam Puluh Sembilan Juta Lima Ratus Sembila