18,832,900.

00
Pot PPN 10% 17,120,818.18
PPH 4% 684,832.73
16,435,985.45
Fee bendera 1,972,318.25
Sisa 14,463,667.20
Bayar tenaga 3 Bln 7,500,000
6,963,667.20
Fee 30% 4,339,100.16
sisa akhir 2,624,567.04

Utk 7 Lokasi 18,371,969.28