NO USIA TAHUN SALDO AWAL GROWTH TAMBAH SALDO AKHIR

1 29 1 15,000,000 25% - 18,750,000

2 30 2 18,750,000 25% 20,000,000 43,437,500
3 31 3 43,437,500 25% 20,000,000 74,296,875
4 32 4 74,296,875 25% 20,000,000 112,871,094
5 33 5 112,871,094 25% 20,000,000 161,088,867
6 34 6 161,088,867 25% 20,000,000 221,361,084
7 35 7 221,361,084 25% 20,000,000 296,701,355
8 36 8 296,701,355 25% 20,000,000 390,876,694
9 37 9 390,876,694 25% 20,000,000 508,595,867
10 38 10 508,595,867 25% 20,000,000 655,744,834
11 39 11 655,744,834 25% 20,000,000 839,681,042
12 40 12 839,681,042 25% 20,000,000 1,069,601,303
13 41 13 1,069,601,303 25% 20,000,000 1,357,001,629
14 42 14 1,357,001,629 25% 20,000,000 1,716,252,036
15 43 15 1,716,252,036 25% 20,000,000 2,165,315,045
16 44 16 2,165,315,045 25% 20,000,000 2,726,643,806
17 45 17 2,726,643,806 25% 20,000,000 3,428,304,758
18 46 18 3,428,304,758 25% 20,000,000 4,305,380,947
19 47 19 4,305,380,947 25% 20,000,000 5,401,726,184
20 48 20 5,401,726,184 25% 20,000,000 6,772,157,730
21 49 21 6,772,157,730 25% 20,000,000 8,485,197,163
22 50 22 8,485,197,163 25% 20,000,000 10,626,496,453
23 51 23 10,626,496,453 25% 20,000,000 13,303,120,567
24 52 24 13,303,120,567 25% 20,000,000 16,648,900,708
25 53 25 16,648,900,708 25% 20,000,000 20,831,125,885
26 54 26 20,831,125,885 25% 20,000,000 26,058,907,357
27 55 27 26,058,907,357 25% 20,000,000 32,593,634,196

Pengeluara 1,200,000,000