14.4
X
FEE TRANSISI
FEE KABA
FEE HOULING
FEE JETTY
FEE LAHAN
FEE PAJAK
FEE LAIN-LAIN
HARGA JUAL
TOTAL PENJUALAN
TOTAL DEPOSIT BATU BARA
32,000
32,000
32,000
X
X
X
TOTAL PENJUALAN
TOTAL BIAYA
HARGA LAHAN
ALI JAENUN
NANANG
MAMUN
BASUKI
SAMAD
TOTAL BATU
FEE LAHAN
HARGA BATU
KONTRAKTOR
26,043
LAHAN
TOTAL FEE KP
=
=
=
=
=
=
=
=
TOTAL FEE
56
57
-1
12
30
1,344,000
X
X
X
BCM
505,000
9000
9000
9000
Rp12,096,000,000
Rp10,080,500,000
Rp2,015,500,000
688,000
432,056
1,120,056
750,000,000
281,362,500
299,292,500
280,442,500
289,965,000
X
X
X
9000
9000
9000
53
26,043
1,380,279
9,300
12,836,594,700
1,901,062,500
26,043
Rp72,997
8
60
26,043
1,562,587
12,836,594,700
MT
SELISIH
1,695,460,680
9300
14,532,055,380
Rp250,000
HARGA PER M2
76,577
32,501
32,500
32,500
32,500
206,579
Rp6,510,777,500
1,901,062,500
3,996,315,230
Rp12,408,155,230
28.8
3
2.5
3
3
5
3
2
21.5
50
=
=
=
3,456,000,000
8,640,000,000
12,096,000,000
TOTAL SOLAR
353,500
=
=
=
6,192,000,000
3,888,500,000
10,080,500,000
HARGA
11,000
Rp3,888,500,000
OVER BURDEN
COAL
SR
1 $ / Rp
VERSI 1
RUPIA
1,901,062
750,000,
281,362,
299,292,
280,442,
289,965,
3,996,315
5,897,377
3,464,600
9,361,978
9,898,858
536,880,
VERSI 2
SELISIH KERJA SENDIRI ATAU KONTRAKTOR
RUPIA
1,901,062
750,000,
281,362,
299,292,
280,442,
289,965,
8,621,586
4,434,972
13,056,55
9,898,858
(3,157,700
255,431.65
17,739.89
14.40
9,300
SENDIRI
RUPIAH
1,901,062,500
750,000,000
281,362,500
299,292,500
280,442,500
289,965,000
3,996,315,230
5,897,377,730
3,464,600,517
9,361,978,247
9,898,858,620
536,880,374
DOLLARS
204,415
80,645
30,254
32,182
30,155
31,179
429,711
634,127
372,538
1,006,664
1,064,393
57,729
3,694,580,794
NTRAKTOR
RUPIAH
1,901,062,500
750,000,000
281,362,500
299,292,500
280,442,500
289,965,000
8,621,586,540
BCM
MT
DOLLARS
204,415
80,645
30,254
32,182
30,155
31,179
927,052
11
27
3
8
2.5
3.5
2
60
4,434,972,500
13,056,559,040
9,898,858,620
(3,157,700,420)
476,879
1,403,931
1,064,393
(339,538)