ABCDEFGHIJKLMNOPQRSTUVWXYZ
1
2
 RM PNBP TOTAL
3
 24,000,000,000 14,000,000,000 10,000,000,000 24,000,000,000 4,000,000,000
4
 0.58 0.42
5
 IR I 4,000,000,000 2,333,333,333 1,666,666,667 4,000,000,000 14.45% 3,468,799,096 2,023,466,139 1,445,332,957 3,468,799,096
6
 IR II 4,000,000,000 2,333,333,333 1,666,666,667 4,000,000,000 14.45% 3,467,573,781 2,022,751,372 1,444,822,409 3,467,573,781
7
 IR III 4,000,000,000 2,333,333,333 1,666,666,667 4,000,000,000 14.44% 3,466,412,149 2,022,073,754 1,444,338,396 3,466,412,149
8
 IR IV 4,000,000,000 2,333,333,333 1,666,666,667 4,000,000,000 14.57% 3,496,781,072 2,039,788,959 1,456,992,113 3,496,781,072
9
 IR V 4,000,000,000 2,333,333,333 1,666,666,667 4,000,000,000 14.36% 3,446,393,566 2,010,396,247 1,435,997,319 3,446,393,566
10
 SES 4,000,000,000 2,333,333,333 1,666,666,667 4,000,000,000 27.73% 6,654,040,336 3,881,523,529 2,772,516,807 6,654,040,336
11
 24,000,000,000 24,000,000,000 14,000,000,000 10,000,000,000 24,000,000,000
12
13
14
 Opsi I Opsi II
15
 RM PNBP TOTAL RM PNBP TOTAL
16
 IR I 4,000,000,000 2,333,333,000 1,666,666,000 3,999,999,000 IR I14.45% 3,468,799,000 2,023,466,000 1,445,333,000 3,468,799,000
17
 IR II 4,000,000,000 2,333,333,000 1,666,666,000 3,999,999,000 IR II14.45% 3,467,574,000 2,022,751,000 1,444,822,000 3,467,573,000
18
 IR III 4,000,000,000 2,333,333,000 1,666,666,000 3,999,999,000 IR III14.44% 3,466,412,000 2,022,074,000 1,444,338,000 3,466,412,000
19
 IR IV 4,000,000,000 2,333,333,000 1,666,666,000 3,999,999,000 IR IV14.57% 3,496,781,000 2,039,789,000 1,456,992,000 3,496,781,000
20
 IR V 4,000,000,000 2,333,333,000 1,666,666,000 3,999,999,000 IR V14.36% 3,446,394,000 2,010,396,000 1,435,998,000 3,446,394,000
21
 SES 4,000,000,000 2,333,335,000 1,666,670,000 4,000,005,000 SES27.73% 6,654,040,000 3,881,524,000 2,772,517,000 6,654,041,000
22
 24,000,000,000 14,000,000,000 10,000,000,000 24,000,000,000 24,000,000,000 14,000,000,000 10,000,000,000 24,000,000,000
23
24
25
 Operasional 5,342,986,000
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100