Tahun ke- Penghasilan Penghasilan x 10%Tingkat suku bunga Jumlah

1 Rp 50,000,000 Rp 5,000,000 Rp 600,000 Rp 5,600,000

2 Rp 55,000,000 Rp 5,500,000 Rp 660,000 Rp 6,160,000
3 Rp 60,000,000 Rp 6,000,000 Rp 720,000 Rp 6,720,000
4 Rp 65,000,000 Rp 6,500,000 Rp 780,000 Rp 7,280,000
5 Rp 70,000,000 Rp 7,000,000 Rp 840,000 Rp 7,840,000
6 Rp 75,000,000 Rp 7,500,000 Rp 900,000 Rp 8,400,000
7 Rp 80,000,000 Rp 8,000,000 Rp 960,000 Rp 8,960,000
8 Rp 85,000,000 Rp 8,500,000 Rp 1,020,000 Rp 9,520,000
9 Rp 90,000,000 Rp 9,000,000 Rp 1,080,000 Rp 10,080,000
10 Rp 95,000,000 Rp 9,500,000 Rp 1,140,000 Rp 10,640,000
11 Rp 100,000,000 Rp 10,000,000 Rp 1,200,000 Rp 11,200,000
12 Rp 105,000,000 Rp 10,500,000 Rp 1,260,000 Rp 11,760,000
13 Rp 110,000,000 Rp 11,000,000 Rp 1,320,000 Rp 12,320,000
14 Rp 115,000,000 Rp 11,500,000 Rp 1,380,000 Rp 12,880,000
15 Rp 120,000,000 Rp 12,000,000 Rp 1,440,000 Rp 13,440,000
16 Rp 125,000,000 Rp 12,500,000 Rp 1,500,000 Rp 14,000,000
17 Rp 130,000,000 Rp 13,000,000 Rp 1,560,000 Rp 14,560,000
18 Rp 135,000,000 Rp 13,500,000 Rp 1,620,000 Rp 15,120,000
19 Rp 140,000,000 Rp 14,000,000 Rp 1,680,000 Rp 15,680,000
20 Rp 145,000,000 Rp 14,500,000 Rp 1,740,000 Rp 16,240,000
21 Rp 150,000,000 Rp 15,000,000 Rp 1,800,000 Rp 16,800,000
22 Rp 155,000,000 Rp 15,500,000 Rp 1,860,000 Rp 17,360,000
23 Rp 160,000,000 Rp 16,000,000 Rp 1,920,000 Rp 17,920,000
24 Rp 165,000,000 Rp 16,500,000 Rp 1,980,000 Rp 18,480,000
25 Rp 170,000,000 Rp 17,000,000 Rp 2,040,000 Rp 19,040,000
26 Rp 175,000,000 Rp 17,500,000 Rp 2,100,000 Rp 19,600,000
27 Rp 180,000,000 Rp 18,000,000 Rp 2,160,000 Rp 20,160,000
28 Rp 185,000,000 Rp 18,500,000 Rp 2,220,000 Rp 20,720,000
29 Rp 190,000,000 Rp 19,000,000 Rp 2,280,000 Rp 21,280,000
30 Rp 195,000,000 Rp 19,500,000 Rp 2,340,000 Rp 21,840,000
TOTAL INVESTASI Rp 411,600,000