Rumus Perhitungan Harga Solar Industri PT AKR Corporindo Tbk

Diketahui 01-14 Mei 2019

Kurs ($ to Rp) 14,215.00 Mid BI
MOPS $ (Perbarel) 77.63 /barel
MOPS $ (Perliter) 0.49 /ltr
Harga HSD (100%) 6,940.75 ( Hrg COGS HSD per liter )

FAME $ 0.59 /MT

Berat Jenis FAME 0.87 Kg/Ltr
Konversi (MT to L) 0.52 /Ltr Note:
Harga FAME (100%) 7,346.03 ( Hrg COGS Fame per liter ) Harga FAME senilai lebih dari 2 x harga Solar Industri (HSD)

FINAL PRICE TABEL

PERMINTAAN B-00 B-05 B-10 B-15 B-20
HSD (%) 100.00% 6,940.75 95.00% 6,593.72 90.00% 6,246.68 85.00% 5,899.64 80.00% 5,552.60
FAME (%) 0.00% - 5.00% 367.30 10.00% 734.60 15.00% 1,101.90 20.00% 1,469.21
TOTAL 100.00% 6,940.75 100.00% 6,961.02 100.00% 6,981.28 100.00% 7,001.54 100.00% 7,021.81
ALPHA AKR 0.206 1,429.80 0.206 1,433.97 0.206 1,438.14 0.206 1,442.32 0.206 1,446.49
NETT PRICE 8,370.55 8,394.99 8,419.43 8,443.86 8,468.30
PPN 10.00% 837.05 10.00% 839.50 10.00% 841.94 10.00% 844.39 10.00% 846.83
PBBKB 7.50% 627.79 7.50% 629.62 7.50% 631.46 7.50% 633.29 7.50% 635.12
PPH 22 0.30% 25.11 0.30% 25.18 0.30% 25.26 0.30% 25.33 0.30% 25.40
PRICE PER LITER 9,860.51 9,889.29 9,918.08 9,946.87 9,975.66

JENIS BBM PRICE PRICE 10,500.00

(EX TAX) (INC TAX)
B-00 8,370.55 9,860.51
B-05 8,394.99 9,889.29
10,000.00
B-10 8,419.43 9,918.08
B-15 8,443.86 9,946.87
B-20 8,468.30 9,975.66
9,500.00
HSD Murni vs HSD+FAME
Jenis FAME Harga UoM
B-00 & B-05 Rp 24.44 Per Liter 9,000.00
B-00 & B-10 Rp 48.88 Per Liter
B-00 & B-15 Rp 73.31 Per Liter
B-00 & B-20 Rp 97.75 Per Liter 8,500.00

Alpha AKR 0.257

Jenis FAME Nilai Alpha UoM
8,000.00
B-00 Rp 987.03 Per Liter
B-05 Rp 1,040.32 Per Liter
B-10 Rp 1,093.61 Per Liter
B-15 Rp 1,146.91 Per Liter 7,500.00
B-00 B-05 B-10 B-15 B-20
B-20 Rp 1,200.20 Per Liter