Вы находитесь на странице: 1из 30

Investasi

No. Nama Omset


Pembelian (55%) Upah tenaga kerja (30%)
1 Makmur Rp 61,800,000 Rp 30,591,000 Rp 16,686,000
2 Makmun Rp 30,200,000 Rp 14,949,000 Rp 8,154,000
3 Murtiah Rp 32,000,000 Rp 15,840,000 Rp 8,640,000
4  Basari Rp 47,800,000 Rp 23,661,000 Rp 12,906,000
5 Akyat Rp 5,600,000 Rp 2,772,000 Rp 1,512,000
6 Rusnoto Rp 5,600,000 Rp 2,772,000 Rp 1,512,000
7 Sudirno Rp 11,200,000 Rp 5,544,000 Rp 3,024,000
8 Suroso Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
9 Imron Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
10 Untung  Rp 52,800,000 Rp 26,136,000 Rp 14,256,000
11 Kholil Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
12 Sutarno Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
13 Tarsono Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
14  Midianto Rp 58,600,000 Rp 29,007,000 Rp 15,822,000
15 Sutono Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
16 Sukono Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
17 Sutarno Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
18 Sutaryo Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
19 Riput Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
20 Muslim Rp 22,200,000 Rp 10,989,000 Rp 5,994,000
21 Sujud Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
22 Mulud Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
23 Kaswin Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
24 Sutrisno Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
25 Mukmin Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
26 Topik Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
27 Damo Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
28 Muheri Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
29 Waluyo Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
30 Muflikhin Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
31 Kuntoro Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
32 Carto Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
33 Tuchrid  Rp 30,000,000 Rp 14,850,000 Rp 8,100,000
34 Hasanudin Rp 8,700,000 Rp 4,306,500 Rp 2,349,000
35 Abdul Latif Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
36  Duriah Rp 36,600,000 Rp 18,117,000 Rp 9,882,000
37 Nuridin Rp 95,200,000 Rp 47,124,000 Rp 25,704,000
38 Nur Sidik Rp 42,600,000 Rp 21,087,000 Rp 11,502,000
39 Agus S Rp 28,600,000 Rp 14,157,000 Rp 7,722,000
40 Maknun Rp 70,400,000 Rp 34,848,000 Rp 19,008,000
41 Kaspo Rp 17,200,000 Rp 8,514,000 Rp 4,644,000
42 Triyanto Rp 39,800,000 Rp 19,701,000 Rp 10,746,000
43 Caryo Rp 7,100,000 Rp 3,514,500 Rp 1,917,000
44 Hj. Muslikha Rp 62,200,000 Rp 30,789,000 Rp 16,794,000
45 Hj.Kastumi Rp 115,000,000 Rp 56,925,000 Rp 31,050,000
46 H. Tarlim Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
47 Ratman Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
48 Mukhson /Wawoh Rp 63,200,000 Rp 31,284,000 Rp 17,064,000
49 Bakar Rp 31,600,000 Rp 15,642,000 Rp 8,532,000
50 Daroni Rp 30,000,000 Rp 14,850,000 Rp 8,100,000
51 M. Damhkolin Rp 138,400,000 Rp 68,508,000 Rp 37,368,000
52 Suwarjo Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
53 Wasito Rp 136,400,000 Rp 67,518,000 Rp 36,828,000
54 Faozan Rp 118,000,000 Rp 58,410,000 Rp 31,860,000
55 Rudianto Rp 52,500,000 Rp 25,987,500 Rp 14,175,000
56 Muroh Rp 39,800,000 Rp 19,701,000 Rp 10,746,000
57 Tarono Rp 50,000,000 Rp 24,750,000 Rp 13,500,000
58 Sahuri Rp 31,600,000 Rp 15,642,000 Rp 8,532,000
59 Den Masito Rp 39,800,000 Rp 19,701,000 Rp 10,746,000
60 Harsono Rp 37,600,000 Rp 18,612,000 Rp 10,152,000
61 Hasanudin Rp 42,600,000 Rp 21,087,000 Rp 11,502,000
62 Slamet Gunardi Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
63 Wahidin Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
64 Ratoyo Rp 25,400,000 Rp 12,573,000 Rp 6,858,000
65 Nana Mulyana Rp 48,400,000 Rp 23,958,000 Rp 13,068,000
66 Sobari Rp 22,800,000 Rp 11,286,000 Rp 6,156,000
67 Ratono Rp 14,700,000 Rp 7,276,500 Rp 3,969,000
68 Tariyah Rp 122,400,000 Rp 60,588,000 Rp 33,048,000
69 Slamet Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
70 Budiyanto Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
71 Wijran Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
72 Muayah Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
73 Kusnari Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
74 Rasdi Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
75 Drajat Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
76 Sukisto/Kisut Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
77 Rinto Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
78 Aris S Rp 47,600,000 Rp 23,562,000 Rp 12,852,000
79 Sutejo Rp 141,600,000 Rp 70,092,000 Rp 38,232,000
80 Sukandar Rp 66,800,000 Rp 33,066,000 Rp 18,036,000
81 Ramiun Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
82 Sutrisno Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
83 Suyoto Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
84 Pante Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
85 Kirmanto Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
86 H. Dirjo  Rp 109,600,000 Rp 54,252,000 Rp 29,592,000
87 Bahrudin Rp 105,000,000 Rp 51,975,000 Rp 28,350,000
88 Wasban Rp 45,600,000 Rp 22,572,000 Rp 12,312,000
89 Caridi Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
90 H. Agus Rp 27,400,000 Rp 13,563,000 Rp 7,398,000
91 Ruswandi Rp 29,200,000 Rp 14,454,000 Rp 7,884,000
92 Teguh Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
93 Edi Kusnaedi Rp 28,400,000 Rp 14,058,000 Rp 7,668,000
94 Haryanto (Toto) Rp 33,400,000 Rp 16,533,000 Rp 9,018,000
95 Iwan Rp 30,600,000 Rp 15,147,000 Rp 8,262,000
96 Waridi Rp 27,400,000 Rp 13,563,000 Rp 7,398,000
97 Cayono Rp 25,600,000 Rp 12,672,000 Rp 6,912,000
98 Taryem Rp 37,600,000 Rp 18,612,000 Rp 10,152,000
99 Kartiningsih Rp 3,550,000 Rp 1,757,250 Rp 958,500
100 Siswoyo Rp 2,400,000 Rp 1,188,000 Rp 648,000
101 Watar Rp 3,550,000 Rp 1,757,250 Rp 958,500
asi
Modal
Transportasi (15%) 2014 2015
Rp 8,343,000 Rp 55,620,000 Rp 61,182,000 Rp 67,300,200
Rp 4,077,000 Rp 27,180,000 Rp 29,898,000 Rp 32,887,800
Rp 4,320,000 Rp 28,800,000 Rp 31,680,000 Rp 34,848,000
Rp 6,453,000 Rp 43,020,000 Rp 47,322,000 Rp 52,054,200
Rp 756,000 Rp 5,040,000 Rp 5,544,000 Rp 6,098,400
Rp 756,000 Rp 5,040,000 Rp 5,544,000 Rp 6,098,400
Rp 1,512,000 Rp 10,080,000 Rp 11,088,000 Rp 12,196,800
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 7,128,000 Rp 47,520,000 Rp 52,272,000 Rp 57,499,200
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 7,911,000 Rp 52,740,000 Rp 58,014,000 Rp 63,815,400
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 2,997,000 Rp 19,980,000 Rp 21,978,000 Rp 24,175,800
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 4,050,000 Rp 27,000,000 Rp 29,700,000 Rp 32,670,000
Rp 1,174,500 Rp 7,830,000 Rp 8,613,000 Rp 9,474,300
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 4,941,000 Rp 32,940,000 Rp 36,234,000 Rp 39,857,400
Rp 12,852,000 Rp 85,680,000 Rp 94,248,000 Rp 103,672,800
Rp 5,751,000 Rp 38,340,000 Rp 42,174,000 Rp 46,391,400
Rp 3,861,000 Rp 25,740,000 Rp 28,314,000 Rp 31,145,400
Rp 9,504,000 Rp 63,360,000 Rp 69,696,000 Rp 76,665,600
Rp 2,322,000 Rp 15,480,000 Rp 17,028,000 Rp 18,730,800
Rp 5,373,000 Rp 35,820,000 Rp 39,402,000 Rp 43,342,200
Rp 958,500 Rp 6,390,000 Rp 7,029,000 Rp 7,731,900
Rp 8,397,000 Rp 55,980,000 Rp 61,578,000 Rp 67,735,800
Rp 15,525,000 Rp 103,500,000 Rp 113,850,000 Rp 125,235,000
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 8,532,000 Rp 56,880,000 Rp 62,568,000 Rp 68,824,800
Rp 4,266,000 Rp 28,440,000 Rp 31,284,000 Rp 34,412,400
Rp 4,050,000 Rp 27,000,000 Rp 29,700,000 Rp 32,670,000
Rp 18,684,000 Rp 124,560,000 Rp 137,016,000 Rp 150,717,600
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 18,414,000 Rp 122,760,000 Rp 135,036,000 Rp 148,539,600
Rp 15,930,000 Rp 106,200,000 Rp 116,820,000 Rp 128,502,000
Rp 7,087,500 Rp 47,250,000 Rp 51,975,000 Rp 57,172,500
Rp 5,373,000 Rp 35,820,000 Rp 39,402,000 Rp 43,342,200
Rp 6,750,000 Rp 45,000,000 Rp 49,500,000 Rp 54,450,000
Rp 4,266,000 Rp 28,440,000 Rp 31,284,000 Rp 34,412,400
Rp 5,373,000 Rp 35,820,000 Rp 39,402,000 Rp 43,342,200
Rp 5,076,000 Rp 33,840,000 Rp 37,224,000 Rp 40,946,400
Rp 5,751,000 Rp 38,340,000 Rp 42,174,000 Rp 46,391,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 3,429,000 Rp 22,860,000 Rp 25,146,000 Rp 27,660,600
Rp 6,534,000 Rp 43,560,000 Rp 47,916,000 Rp 52,707,600
Rp 3,078,000 Rp 20,520,000 Rp 22,572,000 Rp 24,829,200
Rp 1,984,500 Rp 13,230,000 Rp 14,553,000 Rp 16,008,300
Rp 16,524,000 Rp 110,160,000 Rp 121,176,000 Rp 133,293,600
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 6,426,000 Rp 42,840,000 Rp 47,124,000 Rp 51,836,400
Rp 19,116,000 Rp 127,440,000 Rp 140,184,000 Rp 154,202,400
Rp 9,018,000 Rp 60,120,000 Rp 66,132,000 Rp 72,745,200
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 14,796,000 Rp 98,640,000 Rp 108,504,000 Rp 119,354,400
Rp 14,175,000 Rp 94,500,000 Rp 103,950,000 Rp 114,345,000
Rp 6,156,000 Rp 41,040,000 Rp 45,144,000 Rp 49,658,400
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 3,699,000 Rp 24,660,000 Rp 27,126,000 Rp 29,838,600
Rp 3,942,000 Rp 26,280,000 Rp 28,908,000 Rp 31,798,800
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 3,834,000 Rp 25,560,000 Rp 28,116,000 Rp 30,927,600
Rp 4,509,000 Rp 30,060,000 Rp 33,066,000 Rp 36,372,600
Rp 4,131,000 Rp 27,540,000 Rp 30,294,000 Rp 33,323,400
Rp 3,699,000 Rp 24,660,000 Rp 27,126,000 Rp 29,838,600
Rp 3,456,000 Rp 23,040,000 Rp 25,344,000 Rp 27,878,400
Rp 5,076,000 Rp 33,840,000 Rp 37,224,000 Rp 40,946,400
Rp 479,250 Rp 3,195,000 Rp 3,514,500 Rp 3,865,950
Rp 324,000 Rp 2,160,000 Rp 2,376,000 Rp 2,613,600
Rp 479,250 Rp 3,195,000 Rp 3,514,500 Rp 3,865,950
Proyeksi Pendapatan
2016 2017 2018 2019 2020
Rp 74,030,220 Rp 81,433,242 Rp 89,576,566 Rp 98,534,223 Rp 108,387,645
Rp 36,176,580 Rp 39,794,238 Rp 43,773,662 Rp 48,151,028 Rp 52,966,131
Rp 38,332,800 Rp 42,166,080 Rp 46,382,688 Rp 51,020,957 Rp 56,123,052
Rp 57,259,620 Rp 62,985,582 Rp 69,284,140 Rp 76,212,554 Rp 83,833,810
Rp 6,708,240 Rp 7,379,064 Rp 8,116,970 Rp 8,928,667 Rp 9,821,534
Rp 6,708,240 Rp 7,379,064 Rp 8,116,970 Rp 8,928,667 Rp 9,821,534
Rp 13,416,480 Rp 14,758,128 Rp 16,233,941 Rp 17,857,335 Rp 19,643,068
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 63,249,120 Rp 69,574,032 Rp 76,531,435 Rp 84,184,579 Rp 92,603,037
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 70,196,940 Rp 77,216,634 Rp 84,938,297 Rp 93,432,127 Rp 102,775,340
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 26,593,380 Rp 29,252,718 Rp 32,177,990 Rp 35,395,789 Rp 38,935,368
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 35,937,000 Rp 39,530,700 Rp 43,483,770 Rp 47,832,147 Rp 52,615,362
Rp 10,421,730 Rp 11,463,903 Rp 12,610,293 Rp 13,871,323 Rp 15,258,455
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 43,843,140 Rp 48,227,454 Rp 53,050,199 Rp 58,355,219 Rp 64,190,741
Rp 114,040,080 Rp 125,444,088 Rp 137,988,497 Rp 151,787,346 Rp 166,966,081
Rp 51,030,540 Rp 56,133,594 Rp 61,746,953 Rp 67,921,649 Rp 74,713,814
Rp 34,259,940 Rp 37,685,934 Rp 41,454,527 Rp 45,599,980 Rp 50,159,978
Rp 84,332,160 Rp 92,765,376 Rp 102,041,914 Rp 112,246,105 Rp 123,470,715
Rp 20,603,880 Rp 22,664,268 Rp 24,930,695 Rp 27,423,764 Rp 30,166,141
Rp 47,676,420 Rp 52,444,062 Rp 57,688,468 Rp 63,457,315 Rp 69,803,047
Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275 Rp 12,452,302
Rp 74,509,380 Rp 81,960,318 Rp 90,156,350 Rp 99,171,985 Rp 109,089,183
Rp 137,758,500 Rp 151,534,350 Rp 166,687,785 Rp 183,356,564 Rp 201,692,220
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 75,707,280 Rp 83,278,008 Rp 91,605,809 Rp 100,766,390 Rp 110,843,029
Rp 37,853,640 Rp 41,639,004 Rp 45,802,904 Rp 50,383,195 Rp 55,421,514
Rp 35,937,000 Rp 39,530,700 Rp 43,483,770 Rp 47,832,147 Rp 52,615,362
Rp 165,789,360 Rp 182,368,296 Rp 200,605,126 Rp 220,665,638 Rp 242,732,202
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 163,393,560 Rp 179,732,916 Rp 197,706,208 Rp 217,476,828 Rp 239,224,511
Rp 141,352,200 Rp 155,487,420 Rp 171,036,162 Rp 188,139,778 Rp 206,953,756
Rp 62,889,750 Rp 69,178,725 Rp 76,096,598 Rp 83,706,257 Rp 92,076,883
Rp 47,676,420 Rp 52,444,062 Rp 57,688,468 Rp 63,457,315 Rp 69,803,047
Rp 59,895,000 Rp 65,884,500 Rp 72,472,950 Rp 79,720,245 Rp 87,692,270
Rp 37,853,640 Rp 41,639,004 Rp 45,802,904 Rp 50,383,195 Rp 55,421,514
Rp 47,676,420 Rp 52,444,062 Rp 57,688,468 Rp 63,457,315 Rp 69,803,047
Rp 45,041,040 Rp 49,545,144 Rp 54,499,658 Rp 59,949,624 Rp 65,944,587
Rp 51,030,540 Rp 56,133,594 Rp 61,746,953 Rp 67,921,649 Rp 74,713,814
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 30,426,660 Rp 33,469,326 Rp 36,816,259 Rp 40,497,884 Rp 44,547,673
Rp 57,978,360 Rp 63,776,196 Rp 70,153,816 Rp 77,169,197 Rp 84,886,117
Rp 27,312,120 Rp 30,043,332 Rp 33,047,665 Rp 36,352,432 Rp 39,987,675
Rp 17,609,130 Rp 19,370,043 Rp 21,307,047 Rp 23,437,752 Rp 25,781,527
Rp 146,622,960 Rp 161,285,256 Rp 177,413,782 Rp 195,155,160 Rp 214,670,676
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673 Rp 83,483,041
Rp 169,622,640 Rp 186,584,904 Rp 205,243,394 Rp 225,767,734 Rp 248,344,507
Rp 80,019,720 Rp 88,021,692 Rp 96,823,861 Rp 106,506,247 Rp 117,156,872
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 131,289,840 Rp 144,418,824 Rp 158,860,706 Rp 174,746,777 Rp 192,221,455
Rp 125,779,500 Rp 138,357,450 Rp 152,193,195 Rp 167,412,515 Rp 184,153,766
Rp 54,624,240 Rp 60,086,664 Rp 66,095,330 Rp 72,704,863 Rp 79,975,350
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 32,822,460 Rp 36,104,706 Rp 39,715,177 Rp 43,686,694 Rp 48,055,364
Rp 34,978,680 Rp 38,476,548 Rp 42,324,203 Rp 46,556,623 Rp 51,212,285
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099 Rp 49,809,209
Rp 40,009,860 Rp 44,010,846 Rp 48,411,931 Rp 53,253,124 Rp 58,578,436
Rp 36,655,740 Rp 40,321,314 Rp 44,353,445 Rp 48,788,790 Rp 53,667,669
Rp 32,822,460 Rp 36,104,706 Rp 39,715,177 Rp 43,686,694 Rp 48,055,364
Rp 30,666,240 Rp 33,732,864 Rp 37,106,150 Rp 40,816,765 Rp 44,898,442
Rp 45,041,040 Rp 49,545,144 Rp 54,499,658 Rp 59,949,624 Rp 65,944,587
Rp 4,252,545 Rp 4,677,800 Rp 5,145,579 Rp 5,660,137 Rp 6,226,151
Rp 2,874,960 Rp 3,162,456 Rp 3,478,702 Rp 3,826,572 Rp 4,209,229
Rp 4,252,545 Rp 4,677,800 Rp 5,145,579 Rp 5,660,137 Rp 6,226,151
NPV
2021 2022 2023
Rp 119,226,410 Rp 131,149,051 Rp 144,263,956 Rp5,618,181.82
Rp 58,262,744 Rp 64,089,018 Rp 70,497,920 Rp2,745,454.55
Rp 61,735,358 Rp 67,908,894 Rp 74,699,783 Rp 2,909,091
Rp 92,217,191 Rp 101,438,910 Rp 111,582,801 Rp 4,345,455
Rp 10,803,688 Rp 11,884,056 Rp 13,072,462 Rp 509,091
Rp 10,803,688 Rp 11,884,056 Rp 13,072,462 Rp 509,091
Rp 21,607,375 Rp 23,768,113 Rp 26,144,924 Rp 1,018,182
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 101,863,340 Rp 112,049,674 Rp 123,254,642 Rp 4,800,000
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 113,052,874 Rp 124,358,161 Rp 136,793,977 Rp 5,327,273
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 42,828,904 Rp 47,111,795 Rp 51,822,974 Rp 2,018,182
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 57,876,898 Rp 63,664,588 Rp 70,031,046 Rp 2,727,273
Rp 16,784,300 Rp 18,462,730 Rp 20,309,003 Rp 790,909
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 70,609,815 Rp 77,670,797 Rp 85,437,877 Rp 3,327,273
Rp 183,662,689 Rp 202,028,958 Rp 222,231,854 Rp 8,654,545
Rp 82,185,195 Rp 90,403,714 Rp 99,444,086 Rp 3,872,727
Rp 55,175,976 Rp 60,693,574 Rp 66,762,931 Rp 2,600,000
Rp 135,817,787 Rp 149,399,566 Rp 164,339,522 Rp 6,400,000
Rp 33,182,755 Rp 36,501,030 Rp 40,151,133 Rp 1,563,636
Rp 76,783,351 Rp 84,461,686 Rp 92,907,855 Rp 3,618,182
Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 Rp 645,455
Rp 119,998,102 Rp 131,997,912 Rp 145,197,703 Rp 5,654,545
Rp 221,861,442 Rp 244,047,586 Rp 268,452,345 Rp 10,454,545
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 121,927,332 Rp 134,120,065 Rp 147,532,071 Rp 5,745,455
Rp 60,963,666 Rp 67,060,032 Rp 73,766,036 Rp 2,872,727
Rp 57,876,898 Rp 63,664,588 Rp 70,031,046 Rp 2,727,273
Rp 267,005,422 Rp 293,705,964 Rp 323,076,561 Rp 12,581,818
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 263,146,962 Rp 289,461,659 Rp 318,407,824 Rp 12,400,000
Rp 227,649,132 Rp 250,414,045 Rp 275,455,449 Rp 10,727,273
Rp 101,284,571 Rp 111,413,028 Rp 122,554,331 Rp 4,772,727
Rp 76,783,351 Rp 84,461,686 Rp 92,907,855 Rp 3,618,182
Rp 96,461,496 Rp 106,107,646 Rp 116,718,411 Rp 4,545,455
Rp 60,963,666 Rp 67,060,032 Rp 73,766,036 Rp 2,872,727
Rp 76,783,351 Rp 84,461,686 Rp 92,907,855 Rp 3,618,182
Rp 72,539,045 Rp 79,792,950 Rp 87,772,245 Rp 3,418,182
Rp 82,185,195 Rp 90,403,714 Rp 99,444,086 Rp 3,872,727
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 49,002,440 Rp 53,902,684 Rp 59,292,953 Rp 2,309,091
Rp 93,374,729 Rp 102,712,201 Rp 112,983,422 Rp 4,400,000
Rp 43,986,442 Rp 48,385,087 Rp 53,223,595 Rp 2,072,727
Rp 28,359,680 Rp 31,195,648 Rp 34,315,213 Rp 1,336,364
Rp 236,137,743 Rp 259,751,518 Rp 285,726,669 Rp 11,127,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 Rp 4,327,273
Rp 273,178,958 Rp 300,496,854 Rp 330,546,539 Rp 12,872,727
Rp 128,872,559 Rp 141,759,815 Rp 155,935,797 Rp 6,072,727
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 211,443,600 Rp 232,587,960 Rp 255,846,756 Rp 9,963,636
Rp 202,569,143 Rp 222,826,057 Rp 245,108,662 Rp 9,545,455
Rp 87,972,885 Rp 96,770,173 Rp 106,447,191 Rp 4,145,455
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 52,860,900 Rp 58,146,990 Rp 63,961,689 Rp 2,490,909
Rp 56,333,514 Rp 61,966,865 Rp 68,163,552 Rp 2,654,545
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 Rp 2,581,818
Rp 64,436,280 Rp 70,879,908 Rp 77,967,898 Rp 3,036,364
Rp 59,034,436 Rp 64,937,879 Rp 71,431,667 Rp 2,781,818
Rp 52,860,900 Rp 58,146,990 Rp 63,961,689 Rp 2,490,909
Rp 49,388,286 Rp 54,327,115 Rp 59,759,826 Rp 2,327,273
Rp 72,539,045 Rp 79,792,950 Rp 87,772,245 Rp 3,418,182
Rp 6,848,766 Rp 7,533,643 Rp 8,287,007 Rp 322,727
Rp 4,630,152 Rp 5,093,167 Rp 5,602,484 Rp 218,182
Rp 6,848,766 Rp 7,533,643 Rp 8,287,007 Rp 322,727
IRR Pay Back
Periode
Rp 975,083,512 Rp 55,620,000
TINGKAT DISKON
No. Nama Omset Modal
TAHUNAN 2014
1 Makmur Rp 61,800,000 10% Rp (55,620,000) Rp 61,182,000
2 Makmun Rp 30,200,000 10% Rp (27,180,000) Rp 29,898,000
3 Murtiah Rp 32,000,000 10% Rp (28,800,000) Rp 31,680,000
4  Basari Rp 47,800,000 10% Rp (43,020,000) Rp 47,322,000
5 Akyat Rp 5,600,000 10% Rp (5,040,000) Rp 5,544,000
6 Rusnoto Rp 5,600,000 10% Rp (5,040,000) Rp 5,544,000
7 Sudirno Rp 11,200,000 10% Rp (10,080,000) Rp 11,088,000
8 Suroso Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
9 Imron Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
10 Untung  Rp 52,800,000 10% Rp (47,520,000) Rp 52,272,000
11 Kholil Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
12 Sutarno Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
13 Tarsono Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
14  Midianto Rp 58,600,000 10% Rp (52,740,000) Rp 58,014,000
15 Sutono Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
16 Sukono Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
17 Sutarno Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
18 Sutaryo Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
19 Riput Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
20 Muslim Rp 22,200,000 10% Rp (19,980,000) Rp 21,978,000
21 Sujud Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
22 Mulud Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
23 Kaswin Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
24 Sutrisno Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
25 Mukmin Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
26 Topik Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
27 Damo Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
28 Muheri Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
29 Waluyo Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
30 Muflikhin Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
31 Kuntoro Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
32 Carto Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
33 Tuchrid  Rp 30,000,000 10% Rp (27,000,000) Rp 29,700,000
34 Hasanudin Rp 8,700,000 10% Rp (7,830,000) Rp 8,613,000
35 Abdul Latif Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
36  Duriah Rp 36,600,000 10% Rp (32,940,000) Rp 36,234,000
37 Nuridin Rp 95,200,000 10% Rp (85,680,000) Rp 94,248,000
38 Nur Sidik Rp 42,600,000 10% Rp (38,340,000) Rp 42,174,000
39 Agus S Rp 28,600,000 10% Rp (25,740,000) Rp 28,314,000
40 Maknun Rp 70,400,000 10% Rp (63,360,000) Rp 69,696,000
41 Kaspo Rp 17,200,000 10% Rp (15,480,000) Rp 17,028,000
42 Triyanto Rp 39,800,000 10% Rp (35,820,000) Rp 39,402,000
43 Caryo Rp 7,100,000 10% Rp (6,390,000) Rp 7,029,000
44 Hj. Muslikha Rp 62,200,000 10% Rp (55,980,000) Rp 61,578,000
45 Hj.Kastumi Rp 115,000,000 10% Rp (103,500,000) Rp 113,850,000
46 H. Tarlim Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
47 Ratman Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
48 Mukhson /Wawoh Rp 63,200,000 10% Rp (56,880,000) Rp 62,568,000
49 Bakar Rp 31,600,000 10% Rp (28,440,000) Rp 31,284,000
50 Daroni Rp 30,000,000 10% Rp (27,000,000) Rp 29,700,000
51 M. Damhkolin Rp 138,400,000 10% Rp (124,560,000) Rp 137,016,000
52 Suwarjo Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
53 Wasito Rp 136,400,000 10% Rp (122,760,000) Rp 135,036,000
54 Faozan Rp 118,000,000 10% Rp (106,200,000) Rp 116,820,000
55 Rudianto Rp 52,500,000 10% Rp (47,250,000) Rp 51,975,000
56 Muroh Rp 39,800,000 10% Rp (35,820,000) Rp 39,402,000
57 Tarono Rp 50,000,000 10% Rp (45,000,000) Rp 49,500,000
58 Sahuri Rp 31,600,000 10% Rp (28,440,000) Rp 31,284,000
59 Den Masito Rp 39,800,000 10% Rp (35,820,000) Rp 39,402,000
60 Harsono Rp 37,600,000 10% Rp (33,840,000) Rp 37,224,000
61 Hasanudin Rp 42,600,000 10% Rp (38,340,000) Rp 42,174,000
62 Slamet Gunardi Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
63 Wahidin Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
64 Ratoyo Rp 25,400,000 10% Rp (22,860,000) Rp 25,146,000
65 Nana Mulyana Rp 48,400,000 10% Rp (43,560,000) Rp 47,916,000
66 Sobari Rp 22,800,000 10% Rp (20,520,000) Rp 22,572,000
67 Ratono Rp 14,700,000 10% Rp (13,230,000) Rp 14,553,000
68 Tariyah Rp 122,400,000 10% Rp (110,160,000) Rp 121,176,000
69 Slamet Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
70 Budiyanto Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
71 Wijran Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
72 Muayah Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
73 Kusnari Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
74 Rasdi Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
75 Drajat Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
76 Sukisto/Kisut Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
77 Rinto Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
78 Aris S Rp 47,600,000 10% Rp (42,840,000) Rp 47,124,000
79 Sutejo Rp 141,600,000 10% Rp (127,440,000) Rp 140,184,000
80 Sukandar Rp 66,800,000 10% Rp (60,120,000) Rp 66,132,000
81 Ramiun Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
82 Sutrisno Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
83 Suyoto Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
84 Pante Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
85 Kirmanto Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
86 H. Dirjo  Rp 109,600,000 10% Rp (98,640,000) Rp 108,504,000
87 Bahrudin Rp 105,000,000 10% Rp (94,500,000) Rp 103,950,000
88 Wasban Rp 45,600,000 10% Rp (41,040,000) Rp 45,144,000
89 Caridi Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
90 H. Agus Rp 27,400,000 10% Rp (24,660,000) Rp 27,126,000
91 Ruswandi Rp 29,200,000 10% Rp (26,280,000) Rp 28,908,000
92 Teguh Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
93 Edi Kusnaedi Rp 28,400,000 10% Rp (25,560,000) Rp 28,116,000
94 Haryanto (Toto) Rp 33,400,000 10% Rp (30,060,000) Rp 33,066,000
95 Iwan Rp 30,600,000 10% Rp (27,540,000) Rp 30,294,000
96 Waridi Rp 27,400,000 10% Rp (24,660,000) Rp 27,126,000
97 Cayono Rp 25,600,000 10% Rp (23,040,000) Rp 25,344,000
98 Taryem Rp 37,600,000 10% Rp (33,840,000) Rp 37,224,000
99 Kartiningsih Rp 3,550,000 10% Rp (3,195,000) Rp 3,514,500
100 Siswoyo Rp 2,400,000 10% Rp (2,160,000) Rp 2,376,000
101 Watar Rp 3,550,000 10% Rp (3,195,000) Rp 3,514,500
Proyeksi Pendapatan
2015 2016 2017 2018 2019
Rp 67,300,200 Rp 74,030,220 Rp 81,433,242 Rp 89,576,566 Rp 98,534,223
Rp 32,887,800 Rp 36,176,580 Rp 39,794,238 Rp 43,773,662 Rp 48,151,028
Rp 34,848,000 Rp 38,332,800 Rp 42,166,080 Rp 46,382,688 Rp 51,020,957
Rp 52,054,200 Rp 57,259,620 Rp 62,985,582 Rp 69,284,140 Rp 76,212,554
Rp 6,098,400 Rp 6,708,240 Rp 7,379,064 Rp 8,116,970 Rp 8,928,667
Rp 6,098,400 Rp 6,708,240 Rp 7,379,064 Rp 8,116,970 Rp 8,928,667
Rp 12,196,800 Rp 13,416,480 Rp 14,758,128 Rp 16,233,941 Rp 17,857,335
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 57,499,200 Rp 63,249,120 Rp 69,574,032 Rp 76,531,435 Rp 84,184,579
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 63,815,400 Rp 70,196,940 Rp 77,216,634 Rp 84,938,297 Rp 93,432,127
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 24,175,800 Rp 26,593,380 Rp 29,252,718 Rp 32,177,990 Rp 35,395,789
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 32,670,000 Rp 35,937,000 Rp 39,530,700 Rp 43,483,770 Rp 47,832,147
Rp 9,474,300 Rp 10,421,730 Rp 11,463,903 Rp 12,610,293 Rp 13,871,323
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 39,857,400 Rp 43,843,140 Rp 48,227,454 Rp 53,050,199 Rp 58,355,219
Rp 103,672,800 Rp 114,040,080 Rp 125,444,088 Rp 137,988,497 Rp 151,787,346
Rp 46,391,400 Rp 51,030,540 Rp 56,133,594 Rp 61,746,953 Rp 67,921,649
Rp 31,145,400 Rp 34,259,940 Rp 37,685,934 Rp 41,454,527 Rp 45,599,980
Rp 76,665,600 Rp 84,332,160 Rp 92,765,376 Rp 102,041,914 Rp 112,246,105
Rp 18,730,800 Rp 20,603,880 Rp 22,664,268 Rp 24,930,695 Rp 27,423,764
Rp 43,342,200 Rp 47,676,420 Rp 52,444,062 Rp 57,688,468 Rp 63,457,315
Rp 7,731,900 Rp 8,505,090 Rp 9,355,599 Rp 10,291,159 Rp 11,320,275
Rp 67,735,800 Rp 74,509,380 Rp 81,960,318 Rp 90,156,350 Rp 99,171,985
Rp 125,235,000 Rp 137,758,500 Rp 151,534,350 Rp 166,687,785 Rp 183,356,564
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 68,824,800 Rp 75,707,280 Rp 83,278,008 Rp 91,605,809 Rp 100,766,390
Rp 34,412,400 Rp 37,853,640 Rp 41,639,004 Rp 45,802,904 Rp 50,383,195
Rp 32,670,000 Rp 35,937,000 Rp 39,530,700 Rp 43,483,770 Rp 47,832,147
Rp 150,717,600 Rp 165,789,360 Rp 182,368,296 Rp 200,605,126 Rp 220,665,638
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 148,539,600 Rp 163,393,560 Rp 179,732,916 Rp 197,706,208 Rp 217,476,828
Rp 128,502,000 Rp 141,352,200 Rp 155,487,420 Rp 171,036,162 Rp 188,139,778
Rp 57,172,500 Rp 62,889,750 Rp 69,178,725 Rp 76,096,598 Rp 83,706,257
Rp 43,342,200 Rp 47,676,420 Rp 52,444,062 Rp 57,688,468 Rp 63,457,315
Rp 54,450,000 Rp 59,895,000 Rp 65,884,500 Rp 72,472,950 Rp 79,720,245
Rp 34,412,400 Rp 37,853,640 Rp 41,639,004 Rp 45,802,904 Rp 50,383,195
Rp 43,342,200 Rp 47,676,420 Rp 52,444,062 Rp 57,688,468 Rp 63,457,315
Rp 40,946,400 Rp 45,041,040 Rp 49,545,144 Rp 54,499,658 Rp 59,949,624
Rp 46,391,400 Rp 51,030,540 Rp 56,133,594 Rp 61,746,953 Rp 67,921,649
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 27,660,600 Rp 30,426,660 Rp 33,469,326 Rp 36,816,259 Rp 40,497,884
Rp 52,707,600 Rp 57,978,360 Rp 63,776,196 Rp 70,153,816 Rp 77,169,197
Rp 24,829,200 Rp 27,312,120 Rp 30,043,332 Rp 33,047,665 Rp 36,352,432
Rp 16,008,300 Rp 17,609,130 Rp 19,370,043 Rp 21,307,047 Rp 23,437,752
Rp 133,293,600 Rp 146,622,960 Rp 161,285,256 Rp 177,413,782 Rp 195,155,160
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 51,836,400 Rp 57,020,040 Rp 62,722,044 Rp 68,994,248 Rp 75,893,673
Rp 154,202,400 Rp 169,622,640 Rp 186,584,904 Rp 205,243,394 Rp 225,767,734
Rp 72,745,200 Rp 80,019,720 Rp 88,021,692 Rp 96,823,861 Rp 106,506,247
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 119,354,400 Rp 131,289,840 Rp 144,418,824 Rp 158,860,706 Rp 174,746,777
Rp 114,345,000 Rp 125,779,500 Rp 138,357,450 Rp 152,193,195 Rp 167,412,515
Rp 49,658,400 Rp 54,624,240 Rp 60,086,664 Rp 66,095,330 Rp 72,704,863
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 29,838,600 Rp 32,822,460 Rp 36,104,706 Rp 39,715,177 Rp 43,686,694
Rp 31,798,800 Rp 34,978,680 Rp 38,476,548 Rp 42,324,203 Rp 46,556,623
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 30,927,600 Rp 34,020,360 Rp 37,422,396 Rp 41,164,636 Rp 45,281,099
Rp 36,372,600 Rp 40,009,860 Rp 44,010,846 Rp 48,411,931 Rp 53,253,124
Rp 33,323,400 Rp 36,655,740 Rp 40,321,314 Rp 44,353,445 Rp 48,788,790
Rp 29,838,600 Rp 32,822,460 Rp 36,104,706 Rp 39,715,177 Rp 43,686,694
Rp 27,878,400 Rp 30,666,240 Rp 33,732,864 Rp 37,106,150 Rp 40,816,765
Rp 40,946,400 Rp 45,041,040 Rp 49,545,144 Rp 54,499,658 Rp 59,949,624
Rp 3,865,950 Rp 4,252,545 Rp 4,677,800 Rp 5,145,579 Rp 5,660,137
Rp 2,613,600 Rp 2,874,960 Rp 3,162,456 Rp 3,478,702 Rp 3,826,572
Rp 3,865,950 Rp 4,252,545 Rp 4,677,800 Rp 5,145,579 Rp 5,660,137
n
2020 2021 2022 2023 IRR kategori
Rp 108,387,645 Rp 119,226,410 Rp 131,149,051 Rp 144,263,956 120% Layak(>1)
Rp 52,966,131 Rp 58,262,744 Rp 64,089,018 Rp 70,497,920 120% Layak(>1)
Rp 56,123,052 Rp 61,735,358 Rp 67,908,894 Rp 74,699,783 120% Layak(>1)
Rp 83,833,810 Rp 92,217,191 Rp 101,438,910 Rp 111,582,801 120% Layak(>1)
Rp 9,821,534 Rp 10,803,688 Rp 11,884,056 Rp 13,072,462 120% Layak(>1)
Rp 9,821,534 Rp 10,803,688 Rp 11,884,056 Rp 13,072,462 120% Layak(>1)
Rp 19,643,068 Rp 21,607,375 Rp 23,768,113 Rp 26,144,924 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 92,603,037 Rp 101,863,340 Rp 112,049,674 Rp 123,254,642 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 102,775,340 Rp 113,052,874 Rp 124,358,161 Rp 136,793,977 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 38,935,368 Rp 42,828,904 Rp 47,111,795 Rp 51,822,974 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 52,615,362 Rp 57,876,898 Rp 63,664,588 Rp 70,031,046 120% Layak(>1)
Rp 15,258,455 Rp 16,784,300 Rp 18,462,730 Rp 20,309,003 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 64,190,741 Rp 70,609,815 Rp 77,670,797 Rp 85,437,877 120% Layak(>1)
Rp 166,966,081 Rp 183,662,689 Rp 202,028,958 Rp 222,231,854 120% Layak(>1)
Rp 74,713,814 Rp 82,185,195 Rp 90,403,714 Rp 99,444,086 120% Layak(>1)
Rp 50,159,978 Rp 55,175,976 Rp 60,693,574 Rp 66,762,931 120% Layak(>1)
Rp 123,470,715 Rp 135,817,787 Rp 149,399,566 Rp 164,339,522 120% Layak(>1)
Rp 30,166,141 Rp 33,182,755 Rp 36,501,030 Rp 40,151,133 120% Layak(>1)
Rp 69,803,047 Rp 76,783,351 Rp 84,461,686 Rp 92,907,855 120% Layak(>1)
Rp 12,452,302 Rp 13,697,532 Rp 15,067,286 Rp 16,574,014 120% Layak(>1)
Rp 109,089,183 Rp 119,998,102 Rp 131,997,912 Rp 145,197,703 120% Layak(>1)
Rp 201,692,220 Rp 221,861,442 Rp 244,047,586 Rp 268,452,345 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 110,843,029 Rp 121,927,332 Rp 134,120,065 Rp 147,532,071 120% Layak(>1)
Rp 55,421,514 Rp 60,963,666 Rp 67,060,032 Rp 73,766,036 120% Layak(>1)
Rp 52,615,362 Rp 57,876,898 Rp 63,664,588 Rp 70,031,046 120% Layak(>1)
Rp 242,732,202 Rp 267,005,422 Rp 293,705,964 Rp 323,076,561 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 239,224,511 Rp 263,146,962 Rp 289,461,659 Rp 318,407,824 120% Layak(>1)
Rp 206,953,756 Rp 227,649,132 Rp 250,414,045 Rp 275,455,449 120% Layak(>1)
Rp 92,076,883 Rp 101,284,571 Rp 111,413,028 Rp 122,554,331 120% Layak(>1)
Rp 69,803,047 Rp 76,783,351 Rp 84,461,686 Rp 92,907,855 120% Layak(>1)
Rp 87,692,270 Rp 96,461,496 Rp 106,107,646 Rp 116,718,411 120% Layak(>1)
Rp 55,421,514 Rp 60,963,666 Rp 67,060,032 Rp 73,766,036 120% Layak(>1)
Rp 69,803,047 Rp 76,783,351 Rp 84,461,686 Rp 92,907,855 120% Layak(>1)
Rp 65,944,587 Rp 72,539,045 Rp 79,792,950 Rp 87,772,245 120% Layak(>1)
Rp 74,713,814 Rp 82,185,195 Rp 90,403,714 Rp 99,444,086 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 44,547,673 Rp 49,002,440 Rp 53,902,684 Rp 59,292,953 120% Layak(>1)
Rp 84,886,117 Rp 93,374,729 Rp 102,712,201 Rp 112,983,422 120% Layak(>1)
Rp 39,987,675 Rp 43,986,442 Rp 48,385,087 Rp 53,223,595 120% Layak(>1)
Rp 25,781,527 Rp 28,359,680 Rp 31,195,648 Rp 34,315,213 120% Layak(>1)
Rp 214,670,676 Rp 236,137,743 Rp 259,751,518 Rp 285,726,669 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 83,483,041 Rp 91,831,345 Rp 101,014,479 Rp 111,115,927 120% Layak(>1)
Rp 248,344,507 Rp 273,178,958 Rp 300,496,854 Rp 330,546,539 120% Layak(>1)
Rp 117,156,872 Rp 128,872,559 Rp 141,759,815 Rp 155,935,797 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 192,221,455 Rp 211,443,600 Rp 232,587,960 Rp 255,846,756 120% Layak(>1)
Rp 184,153,766 Rp 202,569,143 Rp 222,826,057 Rp 245,108,662 120% Layak(>1)
Rp 79,975,350 Rp 87,972,885 Rp 96,770,173 Rp 106,447,191 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 48,055,364 Rp 52,860,900 Rp 58,146,990 Rp 63,961,689 120% Layak(>1)
Rp 51,212,285 Rp 56,333,514 Rp 61,966,865 Rp 68,163,552 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 49,809,209 Rp 54,790,130 Rp 60,269,143 Rp 66,296,057 120% Layak(>1)
Rp 58,578,436 Rp 64,436,280 Rp 70,879,908 Rp 77,967,898 120% Layak(>1)
Rp 53,667,669 Rp 59,034,436 Rp 64,937,879 Rp 71,431,667 120% Layak(>1)
Rp 48,055,364 Rp 52,860,900 Rp 58,146,990 Rp 63,961,689 120% Layak(>1)
Rp 44,898,442 Rp 49,388,286 Rp 54,327,115 Rp 59,759,826 120% Layak(>1)
Rp 65,944,587 Rp 72,539,045 Rp 79,792,950 Rp 87,772,245 120% Layak(>1)
Rp 6,226,151 Rp 6,848,766 Rp 7,533,643 Rp 8,287,007 120% Layak(>1)
Rp 4,209,229 Rp 4,630,152 Rp 5,093,167 Rp 5,602,484 120% Layak(>1)
Rp 6,226,151 Rp 6,848,766 Rp 7,533,643 Rp 8,287,007 120% Layak(>1)
NPV kategori BCR Kategori
Rp455,072,727.27 Layak (karena +) Rp 97,508,351 Rp 975,083,512 10% Layak(>1)
Rp222,381,818.18 Layak (karena +) Rp 47,649,712 Rp 476,497,121 10% Layak(>1)
Rp235,636,363.64 Layak (karena +) Rp 50,489,761 Rp 504,897,611 10% Layak(>1)
Rp351,981,818.18 Layak (karena +) Rp 75,419,081 Rp 754,190,807 10% Layak(>1)
Rp41,236,363.64 Layak (karena +) Rp 8,835,708 Rp 88,357,082 10% Layak(>1)
Rp41,236,363.64 Layak (karena +) Rp 8,835,708 Rp 88,357,082 10% Layak(>1)
Rp82,472,727.27 Layak (karena +) Rp 17,671,416 Rp 176,714,164 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp388,800,000.00 Layak (karena +) Rp 83,308,106 Rp 833,081,059 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp431,509,090.91 Layak (karena +) Rp 92,459,375 Rp 924,593,751 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp163,472,727.27 Layak (karena +) Rp 35,027,272 Rp 350,272,718 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp220,909,090.91 Layak (karena +) Rp 47,334,151 Rp 473,341,511 10% Layak(>1)
Rp64,063,636.36 Layak (karena +) Rp 13,726,904 Rp 137,269,038 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp269,509,090.91 Layak (karena +) Rp 57,747,664 Rp 577,476,643 10% Layak(>1)
Rp701,018,181.82 Layak (karena +) Rp 150,207,039 Rp 1,502,070,394 10% Layak(>1)
Rp313,690,909.09 Layak (karena +) Rp 67,214,495 Rp 672,144,945 10% Layak(>1)
Rp210,600,000.00 Layak (karena +) Rp 45,125,224 Rp 451,252,240 10% Layak(>1)
Rp518,400,000.00 Layak (karena +) Rp 111,077,474 Rp 1,110,774,745 10% Layak(>1)
Rp126,654,545.45 Layak (karena +) Rp 27,138,247 Rp 271,382,466 10% Layak(>1)
Rp293,072,727.27 Layak (karena +) Rp 62,796,640 Rp 627,966,404 10% Layak(>1)
Rp52,281,818.18 Layak (karena +) Rp 11,202,416 Rp 112,024,158 10% Layak(>1)
Rp458,018,181.82 Layak (karena +) Rp 98,139,473 Rp 981,394,732 10% Layak(>1)
Rp846,818,181.82 Layak (karena +) Rp 181,447,579 Rp 1,814,475,791 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp465,381,818.18 Layak (karena +) Rp 99,717,278 Rp 997,172,782 10% Layak(>1)
Rp232,690,909.09 Layak (karena +) Rp 49,858,639 Rp 498,586,391 10% Layak(>1)
Rp220,909,090.91 Layak (karena +) Rp 47,334,151 Rp 473,341,511 10% Layak(>1)
Rp1,019,127,272.73 Layak (karena +) Rp 218,368,217 Rp 2,183,682,169 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp1,004,400,000.00 Layak (karena +) Rp 215,212,607 Rp 2,152,126,068 10% Layak(>1)
Rp868,909,090.91 Layak (karena +) Rp 186,180,994 Rp 1,861,809,942 10% Layak(>1)
Rp386,590,909.09 Layak (karena +) Rp 82,834,764 Rp 828,347,644 10% Layak(>1)
Rp293,072,727.27 Layak (karena +) Rp 62,796,640 Rp 627,966,404 10% Layak(>1)
Rp368,181,818.18 Layak (karena +) Rp 78,890,252 Rp 788,902,518 10% Layak(>1)
Rp232,690,909.09 Layak (karena +) Rp 49,858,639 Rp 498,586,391 10% Layak(>1)
Rp293,072,727.27 Layak (karena +) Rp 62,796,640 Rp 627,966,404 10% Layak(>1)
Rp276,872,727.27 Layak (karena +) Rp 59,325,469 Rp 593,254,693 10% Layak(>1)
Rp313,690,909.09 Layak (karena +) Rp 67,214,495 Rp 672,144,945 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp187,036,363.64 Layak (karena +) Rp 40,076,248 Rp 400,762,479 10% Layak(>1)
Rp356,400,000.00 Layak (karena +) Rp 76,365,764 Rp 763,657,637 10% Layak(>1)
Rp167,890,909.09 Layak (karena +) Rp 35,973,955 Rp 359,739,548 10% Layak(>1)
Rp108,245,454.55 Layak (karena +) Rp 23,193,734 Rp 231,937,340 10% Layak(>1)
Rp901,309,090.91 Layak (karena +) Rp 193,123,336 Rp 1,931,233,363 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp350,509,090.91 Layak (karena +) Rp 75,103,520 Rp 751,035,197 10% Layak(>1)
Rp1,042,690,909.09 Layak (karena +) Rp 223,417,193 Rp 2,234,171,930 10% Layak(>1)
Rp491,890,909.09 Layak (karena +) Rp 105,397,376 Rp 1,053,973,764 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp807,054,545.45 Layak (karena +) Rp 172,927,432 Rp 1,729,274,319 10% Layak(>1)
Rp773,181,818.18 Layak (karena +) Rp 165,669,529 Rp 1,656,695,287 10% Layak(>1)
Rp335,781,818.18 Layak (karena +) Rp 71,947,910 Rp 719,479,096 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp201,763,636.36 Layak (karena +) Rp 43,231,858 Rp 432,318,580 10% Layak(>1)
Rp215,018,181.82 Layak (karena +) Rp 46,071,907 Rp 460,719,070 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp209,127,272.73 Layak (karena +) Rp 44,809,663 Rp 448,096,630 10% Layak(>1)
Rp245,945,454.55 Layak (karena +) Rp 52,698,688 Rp 526,986,882 10% Layak(>1)
Rp225,327,272.73 Layak (karena +) Rp 48,280,834 Rp 482,808,341 10% Layak(>1)
Rp201,763,636.36 Layak (karena +) Rp 43,231,858 Rp 432,318,580 10% Layak(>1)
Rp188,509,090.91 Layak (karena +) Rp 40,391,809 Rp 403,918,089 10% Layak(>1)
Rp276,872,727.27 Layak (karena +) Rp 59,325,469 Rp 593,254,693 10% Layak(>1)
Rp26,140,909.09 Layak (karena +) Rp 5,601,208 Rp 56,012,079 10% Layak(>1)
Rp17,672,727.27 Layak (karena +) Rp 3,786,732 Rp 37,867,321 10% Layak(>1)
Rp26,140,909.09 Layak (karena +) Rp 5,601,208 Rp 56,012,079 10% Layak(>1)
PAYBACK PERIODE Kategori
Rp 741,600,000 Rp 830,819,556 Rp 975,083,512 -1 layak (karena kurang dari 10 th)
Rp 362,400,000 Rp 405,999,201 Rp 476,497,121 -1 layak (karena kurang dari 10 th)
Rp 384,000,000 Rp 430,197,829 Rp 504,897,611 -1 layak (karena kurang dari 10 th)
Rp 573,600,000 Rp 642,608,006 Rp 754,190,807 -1 layak (karena kurang dari 10 th)
Rp 67,200,000 Rp 75,284,620 Rp 88,357,082 -1 layak (karena kurang dari 10 th)
Rp 67,200,000 Rp 75,284,620 Rp 88,357,082 -1 layak (karena kurang dari 10 th)
Rp 134,400,000 Rp 150,569,240 Rp 176,714,164 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 633,600,000 Rp 709,826,417 Rp 833,081,059 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 703,200,000 Rp 787,799,773 Rp 924,593,751 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 266,400,000 Rp 298,449,744 Rp 350,272,718 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 360,000,000 Rp 403,310,464 Rp 473,341,511 -1 layak (karena kurang dari 10 th)
Rp 104,400,000 Rp 116,960,035 Rp 137,269,038 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 439,200,000 Rp 492,038,766 Rp 577,476,643 -1 layak (karena kurang dari 10 th)
Rp 1,142,400,000 Rp 1,279,838,540 Rp 1,502,070,394 -1 layak (karena kurang dari 10 th)
Rp 511,200,000 Rp 572,700,859 Rp 672,144,945 -1 layak (karena kurang dari 10 th)
Rp 343,200,000 Rp 384,489,309 Rp 451,252,240 -1 layak (karena kurang dari 10 th)
Rp 844,800,000 Rp 946,435,223 Rp 1,110,774,745 -1 layak (karena kurang dari 10 th)
Rp 206,400,000 Rp 231,231,333 Rp 271,382,466 -1 layak (karena kurang dari 10 th)
Rp 477,600,000 Rp 535,058,549 Rp 627,966,404 -1 layak (karena kurang dari 10 th)
Rp 85,200,000 Rp 95,450,143 Rp 112,024,158 -1 layak (karena kurang dari 10 th)
Rp 746,400,000 Rp 836,197,029 Rp 981,394,732 -1 layak (karena kurang dari 10 th)
Rp 1,380,000,000 Rp 1,546,023,446 Rp 1,814,475,791 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 758,400,000 Rp 849,640,711 Rp 997,172,782 -1 layak (karena kurang dari 10 th)
Rp 379,200,000 Rp 424,820,356 Rp 498,586,391 -1 layak (karena kurang dari 10 th)
Rp 360,000,000 Rp 403,310,464 Rp 473,341,511 -1 layak (karena kurang dari 10 th)
Rp 1,660,800,000 Rp 1,860,605,608 Rp 2,183,682,169 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 1,636,800,000 Rp 1,833,718,244 Rp 2,152,126,068 -1 layak (karena kurang dari 10 th)
Rp 1,416,000,000 Rp 1,586,354,493 Rp 1,861,809,942 -1 layak (karena kurang dari 10 th)
Rp 630,000,000 Rp 705,793,312 Rp 828,347,644 -1 layak (karena kurang dari 10 th)
Rp 477,600,000 Rp 535,058,549 Rp 627,966,404 -1 layak (karena kurang dari 10 th)
Rp 600,000,000 Rp 672,184,107 Rp 788,902,518 -1 layak (karena kurang dari 10 th)
Rp 379,200,000 Rp 424,820,356 Rp 498,586,391 -1 layak (karena kurang dari 10 th)
Rp 477,600,000 Rp 535,058,549 Rp 627,966,404 -1 layak (karena kurang dari 10 th)
Rp 451,200,000 Rp 505,482,448 Rp 593,254,693 -1 layak (karena kurang dari 10 th)
Rp 511,200,000 Rp 572,700,859 Rp 672,144,945 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 304,800,000 Rp 341,469,526 Rp 400,762,479 -1 layak (karena kurang dari 10 th)
Rp 580,800,000 Rp 650,674,216 Rp 763,657,637 -1 layak (karena kurang dari 10 th)
Rp 273,600,000 Rp 306,515,953 Rp 359,739,548 -1 layak (karena kurang dari 10 th)
Rp 176,400,000 Rp 197,622,127 Rp 231,937,340 -1 layak (karena kurang dari 10 th)
Rp 1,468,800,000 Rp 1,645,506,694 Rp 1,931,233,363 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 571,200,000 Rp 639,919,270 Rp 751,035,197 -1 layak (karena kurang dari 10 th)
Rp 1,699,200,000 Rp 1,903,625,391 Rp 2,234,171,930 -1 layak (karena kurang dari 10 th)
Rp 801,600,000 Rp 898,037,967 Rp 1,053,973,764 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 1,315,200,000 Rp 1,473,427,563 Rp 1,729,274,319 -1 layak (karena kurang dari 10 th)
Rp 1,260,000,000 Rp 1,411,586,625 Rp 1,656,695,287 -1 layak (karena kurang dari 10 th)
Rp 547,200,000 Rp 613,031,906 Rp 719,479,096 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 328,800,000 Rp 368,356,891 Rp 432,318,580 -1 layak (karena kurang dari 10 th)
Rp 350,400,000 Rp 392,555,519 Rp 460,719,070 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 340,800,000 Rp 381,800,573 Rp 448,096,630 -1 layak (karena kurang dari 10 th)
Rp 400,800,000 Rp 449,018,984 Rp 526,986,882 -1 layak (karena kurang dari 10 th)
Rp 367,200,000 Rp 411,376,674 Rp 482,808,341 -1 layak (karena kurang dari 10 th)
Rp 328,800,000 Rp 368,356,891 Rp 432,318,580 -1 layak (karena kurang dari 10 th)
Rp 307,200,000 Rp 344,158,263 Rp 403,918,089 -1 layak (karena kurang dari 10 th)
Rp 451,200,000 Rp 505,482,448 Rp 593,254,693 -1 layak (karena kurang dari 10 th)
Rp 42,600,000 Rp 47,725,072 Rp 56,012,079 -1 layak (karena kurang dari 10 th)
Rp 28,800,000 Rp 32,264,837 Rp 37,867,321 -1 layak (karena kurang dari 10 th)
Rp 42,600,000 Rp 47,725,072 Rp 56,012,079 -1 layak (karena kurang dari 10 th)