Skedul Amortisasi Sewa

Tanggal Pembayaran sewa Bunga Liabilitas Pengurangan

(Tahunan) (8%) Kewajiban Sewa
31/12/2018
31/12/2018 $ 1,077,450,000 $ - $ 1,077,450,000
31/12/2019 $ 1,077,450,000 $ 540,126,002 $ 537,323,998
31/12/2020 $ 1,077,450,000 $ 497,140,082 $ 580,309,918

$ 7,808,161,631
 Liabilitas Sewa

$ 7,829,025,025 $ 782,902,503
$ 6,751,575,025
$ 6,214,251,027 $ 1,077,450,000
$ 5,633,941,109 $ 1,077,450,000

$ 20,843,550 $ 7,889,025,025
$ 7,829,005,181

$ 543,516,750