TH Kas Bersih D.F (20%) PV Kas Bersih 1080000000 151 Rp195,345,500.00 0.833 Rp162,722,801.50 836570000 1002 Rp195,345,500.00 0.694 Rp135,569,777.00 243430000 365145003 Rp195,345,500.00 0.579 Rp113,105,044.50 206915500 115700004 Rp195,345,500.00 0.483 Rp94,351,876.50 1953455005 Rp195,345,500.00 0.402 Rp78,528,891.00

Totap PV Kas Bersih Rp584,278,390.50 57850000 0.29614196 123.5537035662

57850000 Rp526,428,390.50

18800000 3000000 166500014.082397003745 1335000