No

Deskripsi

A
1

Preliminaries (pekerjaan pendahuluan )

Mobilisasi dan Demobilisasi

B
1

Excavataor
Buldoser
Compactor
Dumptruck
Subtotal
Earthwork
Pembersihan

2
3

Jumlah

Satuan

3
2
2
10

Unit
Unit
Unit
Unit

99,890

m3

Galian tanah + timbun + pemadatan

262,745

m3

Bawah tanah untuk ditimbun ( jarak 6 km )

120,000

m3

Subtotal
Total

Harga/unit (Rp)

Jumlah (Rp)

30,000,000
30,000,000
30,000,000
70,000,000

90,000,000
60,000,000
60,000,000
700,000,000
910,000,000

1,000

99,890,000

26,500

6,962,742,500

24,500

2,940,000,000
10,002,632,500
10,912,632,500

ANGGARAN MESIN PABRIK

No

Deskripsi

Jumlah

Fruit Reception Station

1 lot

2
3
4

Sterilization station
Treshing station (stasiun penebah)
Pressing station (stasiun press buah )

1 lot
1 lot
1 lot

Clarification station ( stasiun clarifikasi)

1 lot

Oil storage station (stasiun penyimpan minyak)

1 lot

Depericarper station ( stasiun pemisah biji ampas)

1 lot

8
9
10
11

Karnel station
Boiler station
Powes plant station
Pipe works

1 lot
1 lot
1 lot
1 lot

12

Effluent treatment plant

1 lot

13

Raw water intake & boiler water plant

1 lot

14

Special requirement

1 lot

15

Fire fighting equipment

1 lot

16

Electrical work

1 lot

17
18

Civil work
Miscellaneous

1 lot
1 lot

Total

Biaya (Rp)
2,507,000,000
8,541,500,000
2,485,600,000
1,262,000,000
2,682,200,000
3,450,000,000
1,245,400,000
2,827,400,000
841,500,000
416,000,000
4,202,600,000
67,000,000
2,330,500,000
387,000,000
167,000,000
4,347,200,000
25,040,350,000
5,785,800,000
68,586,050,000

ANGGARAN PERBAIKAN ALAT DALAM 1 TAHUN

( BIAYA X 1000 )

No

Uraian
I Furniture & Inventaris
1 Printer
2 Desktop Komputer c/w LCD 20 "
HDD 600 GB,memory 4 GB c/w UPS
Sub Total
II
1
2
3

LOADING RAMP
Loading Ramp Hopper
Canopi L. Ramp uk 55m x 25 mx 6 m
Cages 7500 kgs
Sub Total

III STERILIZER
1 Sterilizer dia 2700 mm x 28400 mm,
Plat carbon w151 tebal 16 mm,liner tebal 6 mm SS 304,
Pipe blow down SS 304,pintu full liner,
Automatic programing system
2 Winch Capstan motor 30 hp 22 kw putaran 24,1 rpm
3 Bolard
4 Rail Track 1 lot panjang 110 m
5 Reposisi winch capstan & modifikasi bolard
6 Pondasi Sterilizer
Sub Total
IV THRESSING
1 Empty Bunch Press c/w oil tank,vibro,pompa
elektromotor,struktur,panel
Sub Total
V DEPERICARPER
1 Nut elevator kapasitas 45 ton tbs
Sub Total
VI Klarification
1 Vacum Drier kap 60 ton tbs c/w pompa
2 Pipanisasi Decanter c/w sand cyclone

3 Decanter kap 60 t/jam tbs

Sub Total
VII Water Treatment
1 Chemical pump
Sub Total
VIII Boiler
1 Boiler tekanan 21 Bar (saturated steam 27 ton /jam)
2 c/w Pondasi
3 Extension Fuel Coveyor
Sub Total
IX POWER HOUSE
1 Genset 400 kw,513 kva 3 phasa
2 c/w Pondasi
Sub Total
X Work Shop
1 Trafo Las 400 Ampere 3 phasa (AC)
2 Trafo Step Up / Step Down 1000 / 400 Volt / 200 KVA
2 Water Pump
3 Catrol (Contrek )
4 Mesin Compressor 225 - 330 bar,power 4 kw;5,5 hp 100Ltr/menit
5 High Pressure Pump
6 Piping threading machine uk 1/2-3'', c/w motor 1 hp
Sub Total
TOTAL

RAN PERBAIKAN ALAT DALAM 1 TAHUN

( BIAYA X 1000 )

Merk

Canon

Satuan

Jumlah
Fisik

Jumlah
By. 1 thn

Rp.

1 Tahun

Rp.

Model / Type

IQ 4000
Pentium core 5

2,500
6,500

2
2

5,000
13,000
18,000

Siemens

4 bay 8 pintu
Kerangka Baja

450,000
1,050,000
70,000

1
1
12

450,000
1,050,000
840,000
2,340,000

Horizontal

3,200,000

3,200,000

Horizontal
Vertical

125,000
30,000
180,000
150,000
300,000

2
3
1
1
1

250,000
90,000
180,000
150,000
300,000
4,170,000

920,000

920,000
920,000

210,000

210,000
210,000

175,000
565,000

1
1

175,000
565,000

1,170,000
1,910,000
Grundfoz

unit

Takuma

N750
unit

25,000

25,000
25,000

7,100,000
275,000
300,000

1
1
1

7,100,000
275,000
300,000
7,675,000

Caterpilar

C15

750,000
10,000

Cemont

Unit

Kew
Nagasaki
Bauer
Gremfoz

KS SE3
15 Ton
S 30

20,000
75,000
15,000
5,000
95,000
4,000
15,750

1
2
1
1
1
1
1

20,000
150,000
15,000
5,000
95,000
4,000
15,750
304,750
17,572,750

ANGGARAN GAJI PEGAWAI

No.

Nama

Departement/ Station

Sub.total

kantor
kantor
kantor
kantor
kantor
kantor
kantor
kantor

1
2
3
4
5
6
7
5
6
7
Sub. Total
8
9
10
11
12
13
14
15
Sub. Total
16
17
18
19
Sub. Total
20
21
22
23
24
25
Sub. Total
26
27
28
29
Sub. Total

Supervisor
Supervisor
Supervisor
Supervisor Process
Supervisor
Fruit Reception
Fruit Reception
Fruit Reception
Fruit Reception
Fruit Reception
Fruit Reception
Fruit Reception
Fruit Reception
Sterilizer
Sterilizer
Sterilizer
Sterilizer
Sterilizer
Thressing
Thressing
Thressing
Thressing
Thressing
Thressing
Thressing
Pressing
Pressing
Pressing
Pressing
Pressing

Shift

Jumlah
1
3
2
1
1
3
3
14

I
II
I
I
I
I
II
I
II
I
II
I
II
I
II
I
II
I
II
I
II
I
II
I
II

1
1
1
3
1
11
1
1
1
1
5
5
26
1
1
1
1
4
1
1
1
1
3
3
10
1
1
1
1
4

30
31
Sub. Total
32
33
34
35
Sub. Total
36
37
38
39
Sub. Total
40
41
42
43
Sub. Total
44
45
Sub. Total
46
47
Sub. Total
48
49
Sub. Total
50
51
52
53
54
55
Sub. Total
56
57
58
59
60
61
62
63
64
65
66

Depricarper
Depricarper
Depricarper
Kernel
Kernel
Kernel
Kernel
Kernel
Klarifikasi
Klarifikasi
Klarifikasi
Klarifikasi
Klarifikasi
Boiler
Boiler
Boiler
Boiler
Boiler
Eff.Treatment
Eff.Treatment
Effluent Treatment
Alat Berat
Alat Berat
Alat Berat
Water Treatment
Water Treatment
Water Treatment
Laboratorium
Laboratorium
Laboratorium
Laboratorium
Laboratorium
Laboratorium
Laboratorium
Workshop
Workshop
Workshop
Workshop
Workshop
Workshop
Workshop
Workshop
Workshop
Workshop
Workshop

I
II
I
II
I
II
I
II
I
II
I
II
I
II
I
II
I
II
I
II
I
I
II
I
II
I
I
I
I
I
I
I
I
I
I
I
I

2
2
4
1
1
2
2
6
1
1
1
1
4
1
2
1
4
8
1
1
2
1
1
2
1
1
2
1
1
1
1
1
2
7
1
1
1
1
2
2
1
4
1
1
6

Sub. Total
67
68
69
70
71
72
73
74
75
76
77
78
Sub. Total
79
80
81
82
83
Sub. Total
Grand Total

Workshop
Kantor
Kantor
Kantor
Kantor
Kantor
Kantor
Kantor
Kantor
Workshop
Kantor
Kantor
Kantor
Kantor
Keamanan
Keamanan
Keamanan
Keamanan
Keamanan
Keamanan

I
I
I
I
I
I
II
I
I
I
I
I
I
I
I
I
II

21
1
1
1
1
1
1
1
1
2
1
1
1
13
1
4
1
4
3
13
129

GGARAN GAJI PEGAWAI

5,054,500
Jabatan

Status

direktur perusahaan
manajer
akuntansi
keuangan
kepegawaian
humas
kesehatan

Gaji Pokok
20,000,000
7,000,000
4,000,000
4,000,000
4,000,000
4,000,000
4,000,000

Mdr.Pengolahan A
Mdr.Pengolahan B
Mdr.Maintenance

PB
PB
PB

4,000,000
4,000,000
4,000,000

Mdr.Sortase
Sortase
Opr.L.Ramp
Opr.L.Ramp
Op. Transfer Cariage
Op. Transfer Cariage
Pemb.Op.L.Ramp
Pemb.Op.L.Ramp

PB
SKU
SKU
SKU
SKU
SKU
SKU
SKU

2,375,000
2,254,000
2,254,000
2,254,000
2,254,000
2,254,000
2,254,000
2,254,000

Op. Rebusan
Op. Rebusan
Pemb.Op.Rebusan
Pemb.Op.Rebusan

PB
PB
SKU
SKU

2,544,400
2,320,000
2,254,000
2,254,000

Op.Typler
Op.Typler
Op.Capstan
Op.Capstan
Pemb.Op.Typler
Pemb.Op.Typler

SKU
SKU
SKU
SKU
SKU
SKU

2,276,800
2,276,800
2,276,800
2,276,800
2,276,800
2,276,800

Op.Pressan
Op.Pressan
Op.Digester
Op.Digester

PB
PB
PB
PB

2,292,500
2,292,500
2,292,500
2,292,500

Gaji Pokok
Setahun
240,000,000
84,000,000
48,000,000
48,000,000
48,000,000
48,000,000
48,000,000
564,000,000
48,000,000
48,000,000
48,000,000
144,000,000
28,500,000
272,734,000
15,048,000
15,048,000
15,048,000
15,048,000
135,240,000
135,240,000
631,906,000
30,532,800
27,840,000
27,048,000
27,048,000
112,468,800
27,321,600
27,321,600
27,321,600
27,321,600
81,964,800
81,964,800
273,216,000
27,510,000
27,510,000
27,510,000
27,510,000
110,040,000

Op.Depericarper
Op.Depericarper

SKU
SKU

2,254,000
2,254,000

Op.Kernel
Op.Kernel
Pemb.Op.Kernel
Pemb.Op.Kernel

PB
PB
SKU
SKU

2,316,700
2,316,700
2,254,000
2,254,000

Op.Klarifikasi
Op.Klarifikasi
Pemb.Op.Klarifikasi
Pemb.Op.Klarifikasi

PB
PB
SKU
SKU

2,292,500
2,292,500
2,254,000
2,254,000

Op.Boiler
Op.Boiler
Pemb.Op.Boiler
Pemb.Op.Boiler

PB
PB
SKU
SKU

2,544,400
2,544,400
2,231,200
2,231,200

Limbah
Limbah

SKU
SKU

2,242,600
2,242,600

Opr.W.Loader
Opr.W.Loader

SKU
SKU

2,254,000
2,254,000

Op.W.Treatment
Op.W.Treatment

PB
PB

2,292,500
2,292,500

Analyst
Analyst
Analyst
Sample Boy
Sample Boy
Despatch Man

PB
SKU
SKU
SKU
SKU
SKU

2,292,500
2,254,000
2,254,000
2,254,000
2,254,000
2,254,000

Mekanik Pressing
Mekanik Sterilizer
Mekanik Kernel
Mekanik Umum
Tukang Listrik
Helper Mekanik
Helper Listrik
Helper Mekanik
Civil
Kerani WS
Mekanik

PB
PB
PB
PB
PB
PB
SKU
SKU
SKU
SKU
SKU

2,430,000
2,430,000
2,430,000
2,430,000
2,430,000
2,430,000
2,254,000
2,254,000
2,254,000
2,254,000
2,254,000

54,096,000
54,096,000
108,192,000
27,800,400
27,800,400
54,096,000
54,096,000
163,792,800
27,510,000
27,510,000
27,048,000
27,048,000
109,116,000
30,532,800
61,065,600
26,774,400
107,097,600
225,470,400
26,911,200
26,911,200
53,822,400
27,048,000
27,048,000
54,096,000
27,510,000
27,510,000
55,020,000
27,510,000
27,048,000
27,048,000
27,048,000
27,048,000
54,096,000
189,798,000
29,160,000
29,160,000
29,160,000
29,160,000
58,320,000
58,320,000
27,048,000
108,192,000
27,048,000
27,048,000
162,288,000

Ka. Pembukuan/kasir
Kr.Payroll
Kr.Inventory
Kr.TBS Luar
Ka. Gudang
Kr.Timbang
Kr. Timbang
PU
Civil
Office Boy
Kr.Produksi
Kr. Gudang

PB
PB
PB
PB
PB
PB
SKU
SKU
SKU
SKU
SKU
SKU

2,430,000
2,430,000
2,430,000
2,430,000
2,430,000
2,430,000
2,254,000
2,254,000
2,254,000
2,254,000
2,254,000
2,254,000

Ka.Satpam
SATPAM
Wa.Ka.Satpam
Anggota
Anggota

PB
PB
PB
SKU
SKU

2,500,000
1,700,000
1,375,000
1,254,000
1,254,000

584,904,000
29,160,000
29,160,000
29,160,000
29,160,000
29,160,000
29,160,000
27,048,000
27,048,000
54,096,000
27,048,000
27,048,000
27,048,000
364,296,000
30,000,000
81,600,000
16,500,000
60,192,000
45,144,000
233,436,000
3,977,574,400

ASUMSI DASAR DAN TOTAL ANGGARAN (BUD

TAHUN 2014
Nomor
Urut
I.

Uraian
Data Pabrik Pengolahan
1
2
3
4
5
10
11
12
13
15
16
17
18

Kapasitas Efektif
Effeciency
Jumlah Shift
Hari Kerja Efektif
kebutuhan TBS
Produksi CPO
Rendement CPO
Kadar Air CPO
Kadar Kotoran CPO
FFA CPO
Produksi Kernel
Rendemen Kernel
Kadar Air Kernel
Kadar Kotoran Kernel
Total Palm Product

AL ANGGARAN (BUDGET)

N 2014
Stn

Jumlah

Ton/jam
%
Shift
Hari
ton

45
90
2
298
241,380

%
%
%
%
ton/hari
%
%
%
ton/hari

22
0
0
<4
2
6
8
8
9

ASUMSI OLAH PER TAHUN

BULAN

January
February
March
April
May
June
July
August
September
October
November
December
Total

Hari Kerja Pemerintah

Efektif Diolah
/Hari
(TON)

Hari Kerja PKS

25

25

810

23

23

810

26

26

810

25

25

810

24

24

810

26

26

810

26

26

810

25

25

810

24

24

810

25

25

810

24

24

810

25

25

810

298

298

harga TBS Rp 1631/kg = 1631000/ton

I OLAH PER TAHUN

Diolah Perbulan
Hari Kerja Pemerintah
(TON)

Kebutuhan TBS
(TON)

Harga TBS / ton

20,250

20,250

1,631,000

18,630

18,630

1,631,000

21,060

21,060

1,631,000

20,250

20,250

1,631,000

19,440

19,440

1,631,000

21,060

21,060

1,631,000

21,060

21,060

1,631,000

20,250

20,250

1,631,000

19,440

19,440

1,631,000

20,250

20,250

1,631,000

19,440

19,440

1,631,000

20,250

20,250

1,631,000

241,380

241,380
215,132,968
109,845,418
44,864,526

19,572,000

Dana yang dibutuhkan

untuk pembelian
bahan baku
33,027,750,000
30,385,530,000
34,348,860,000
33,027,750,000
31,706,640,000
34,348,860,000
34,348,860,000
33,027,750,000
31,706,640,000
33,027,750,000
31,706,640,000
33,027,750,000
393,690,780,000

PENYEBARAN PRODUKSI
No
1
2
3
4
5
6
7
8
9
10
11
12

Bulan

TBS diterima di PKS

(ton)

January
February
March
April
May
June
July
August
September
October
November
December
Total

OER CPO (ton)

22%
20,250
18,630
21,060
20,250
19,440
21,060
21,060
20,250
19,440
20,250
19,440
20,250
241,380

Merah Link ke data lain

Oil Extraction Rate (OER) atau rendemen minyak

Palm Kernel Extraction Rate (KER) atau rendemen karnel dalam persen
harga CPO/ton = Rp 8.050.000
harga kernel/ton = Rp 4.551.000

4,455
4,099
4,633
4,455
4,277
4,633
4,633
4,455
4,277
4,455
4,277
4,455
53,104

BARAN PRODUKSI THN 2014

KER (ton)
6%

1,215
1,118
1,264
1,215
1,166
1,264
1,264
1,215
1,166
1,215
1,166
1,215
14,483

Harga Penjualan
CPO/ton/bulan
35,862,750,000
32,993,730,000
37,297,260,000
35,862,750,000
34,428,240,000
37,297,260,000
37,297,260,000
35,862,750,000
34,428,240,000
35,862,750,000
34,428,240,000
35,862,750,000
427,483,980,000

Harga penjualan

kernel/ton/bulan
5,529,465,000
5,087,107,800
5,750,643,600
5,529,465,000
5,308,286,400
5,750,643,600
5,750,643,600
5,529,465,000
5,308,286,400
5,529,465,000
5,308,286,400
5,529,465,000
65,911,222,800

### luar

laba rugi
Komponen
INFLOW
Penjualan CPO
Penjualan Kernel
TOTAL INFLOW
OUTFLOW
Biaya Tetap
gaji karyawan
perbaikan alat
Beban telfon, listrik, dan air
PBB
Surat Izin Usaha (Perpanjangan)
Total Biaya Tetap
Biaya Variabel
TBS kelapa sawit
Total Biaya Variabel
TOTAL BIAYA OPERASIONAL
LABA KOTOR
Bunga Pinjaman (17 %)
EBT
Pajak (25 %)
EAT

1
427,483,980,000
65,911,222,800
493,395,202,800

3,977,574,400
17,572,750
6,121,198,495
5,000,000
5,000,000
10,126,345,645
393,690,780,000
393,690,780,000
403,817,125,645
89,578,077,155
17,000,000,000
106,578,077,155
26,644,519,289
79,933,557,866

Tahun
3

427,483,980,000
65,911,222,800
493,395,202,800

427,483,980,000
65,911,222,800
493,395,202,800

427,483,980,000
65,911,222,800
493,395,202,800

3,977,574,400
17,572,750
6,121,198,495
5,000,000
5,000,000
10,126,345,645

3,977,574,400
17,572,750
6,121,198,495
5,000,000
5,000,000
10,126,345,645

3,977,574,400
17,572,750
6,121,198,495
5,000,000
5,000,000
10,126,345,645

393,690,780,000
393,690,780,000
403,817,125,645
89,578,077,155
17,000,000,000
106,578,077,155
26,644,519,289
79,933,557,866

393,690,780,000
393,690,780,000
403,817,125,645
89,578,077,155
17,000,000,000
106,578,077,155
26,644,519,289
79,933,557,866

393,690,780,000
393,690,780,000
403,817,125,645
89,578,077,155
17,000,000,000
106,578,077,155
26,644,519,289
79,933,557,866

5
427,483,980,000
65,911,222,800
493,395,202,800

3,977,574,400
17,572,750
6,121,198,495
5,000,000
5,000,000
10,126,345,645
393,690,780,000
393,690,780,000
403,817,125,645
89,578,077,155
17,000,000,000
106,578,077,155
26,644,519,289
79,933,557,866

Cashflow
Komponen
INFLOW
Penjualan CPO
Penjualan Kernel
Pinjaman
TOTAL INFLOW
OUTFLOW
Biaya Investasi
pekerjaan tanah
mesin dan peralatan
alat angkut
Total Biaya Investasi
Biaya Tetap
gaji karyawan
perbaikan alat
bahan bakar
Beban telfon, listrik, dan air
PBB
Surat Izin Usaha (Perpanjangan)
Total Biaya Tetap
Biaya Variabel
TBS kelapa sawit
Total Biaya Variabel
Angsuran
Pajak
TOTAL OUTFLOW
NET BENEFIT
df (17 %)
PV NET BENEFIT
PV (+)
PV (-)
NPV
NET B/C
PP

2
0
0
10,000,000,000
10,000,000,000

427,483,980,000
65,911,222,800
0
493,395,202,800

10,912,632,500

0
0
0
0

68,586,050,000
3,000,000,000
82,498,682,500
0
0
0
0
0
0
0

3,977,574,400

0
0

393,690,780,000
393,690,780,000

1,700,000,000

0
82,498,682,500
-72,498,682,500
1
-72,498,682,500
104,767,813,953
72,498,682,500
32,269,131,453
1.445
3.50

61,837,743,589
469,854,869,234
23,540,333,566
0.8547008547
20,119,943,219

kebutuhan listrik di pabrik kelapa sawit adalah 15 kWh/ton TBS

per hari dibutuhkan 15 kWh/ton TBSx810 ton TBS = 12150 kWh
listrik/kWh= Rp 1214
4,395,529,800 kebutuhan listrik
kebutuhan air di pabrik kelapa sawit 2.25 m3/ton
per hari dibutuhkan 2.25m3 x 810 ton= 1822.5 m3

17,572,750
2,500,000,000
6,121,198,495
5,000,000
5,000,000
12,626,345,645

air/ m3 = Rp 3159
1,715,668,695 kebutuhan air
diasumsikan kebutuhan telefon sebesar 10.000.000/tahun

Tahun
4

427,483,980,000
65,911,222,800
0
493,395,202,800

427,483,980,000
65,911,222,800
0
493,395,202,800

427,483,980,000
65,911,222,800
0
493,395,202,800

0
0
0
0

0
0
0
0

0
0
0
0

3,977,574,400

3,977,574,400

3,977,574,400

17,572,750
2,500,000,000
6,121,198,495
5,000,000
5,000,000
12,626,345,645

17,572,750
2,500,000,000
6,121,198,495
5,000,000
5,000,000
12,626,345,645

17,572,750
2,500,000,000
6,121,198,495
5,000,000
5,000,000
12,626,345,645

393,690,780,000
393,690,780,000

393,690,780,000
393,690,780,000

393,690,780,000
393,690,780,000

1,700,000,000

1,700,000,000

1,700,000,000

61,837,743,589
469,854,869,234
23,540,333,566
0.730513551
17,196,532,666

61,837,743,589
469,854,869,234
23,540,333,566
0.6243705564
14,697,891,167

61,837,743,589
469,854,869,234
23,540,333,566
0.5336500482
12,562,300,143

Tahun
6

427,483,980,000
65,911,222,800
0
493,395,202,800

427,483,980,000
65,911,222,800
0
493,395,202,800

427,483,980,000
65,911,222,800
0
493,395,202,800

0
0
0
0

0
0
0
0

0
0
0
0

3,977,574,400

3,977,574,400

3,977,574,400

17,572,750
2,500,000,000
6,121,198,495
5,000,000
5,000,000
12,626,345,645

17,572,750
2,500,000,000
6,121,198,495
5,000,000
5,000,000
12,626,345,645

17,572,750
2,500,000,000
6,121,198,495
5,000,000
5,000,000
12,626,345,645

393,690,780,000
393,690,780,000

393,690,780,000
393,690,780,000

393,690,780,000
393,690,780,000

1,700,000,000

1,700,000,000

1,700,000,000

61,837,743,589
469,854,869,234
23,540,333,566
0.4561111523
10,737,008,669

61,837,743,589
469,854,869,234
23,540,333,566
0.38983859
9,176,930,487

61,837,743,589
469,854,869,234
23,540,333,566
0.3331953776
7,843,530,330

10
427,483,980,000
65,911,222,800
0
493,395,202,800

427,483,980,000
65,911,222,800
0
493,395,202,800

0
0
0
0

0
0
0
0

3,977,574,400

3,977,574,400

17,572,750
2,500,000,000
6,121,198,495
5,000,000
5,000,000
12,626,345,645

17,572,750
2,500,000,000
6,121,198,495
5,000,000
5,000,000
12,626,345,645

393,690,780,000
393,690,780,000

393,690,780,000
393,690,780,000

1,700,000,000

1,700,000,000

61,837,743,589
469,854,869,234
23,540,333,566
0.284782374
6,703,872,077

61,837,743,589
469,854,869,234
23,540,333,566
0.2434037384
5,729,805,194