Anda di halaman 1dari 2

Kenaikan

Persentase (%) Kontribusi Tahunan


Tahun Ke Nilai Nilai Wajar (Rp)
Kontribusi Tahunan (Rp)
Tanah
1 - 60.000.000.000 0.60% 360.000.000.00
2 4.14% 62.484.000.000 0.60% 374.904.000.00
3 4.14% 65.070.837.600 0.60% 390.425.025.60
4 4.14% 67.764.770.277 0.60% 406.588.621.66
5 4.14% 70.570.231.766 0.60% 423.421.390.60
6 4.14% 73.491.839.361 0.60% 440.951.036.17
7 4.14% 76.534.401.511 0.60% 459.206.409.06
8 4.14% 79.702.925.733 0.60% 478.217.554.40
9 4.14% 83.002.626.859 0.60% 498.015.761.15
10 4.14% 86.438.935.611 0.60% 518.633.613.66
11 4.14% 90.017.507.545 0.60% 540.105.045.27
12 4.14% 93.744.232.357 0.60% 562.465.394.14
13 4.14% 97.625.243.577 0.60% 585.751.461.46
14 4.14% 101.666.928.661 0.60% 610.001.571.97
15 4.14% 105.875.939.507 0.60% 635.255.637.04
16 4.14% 110.259.203.403 0.60% 661.555.220.42
17 4.14% 114.823.934.424 0.60% 688.943.606.54
18 4.14% 119.577.645.309 0.60% 717.465.871.85
19 4.14% 124.528.159.825 0.60% 747.168.958.95
20 4.14% 129.683.625.642 0.60% 778.101.753.85
21 4.14% 135.052.527.743 0.60% 810.315.166.46
22 4.14% 140.643.702.392 0.60% 843.862.214.35
23 4.14% 146.466.351.671 0.60% 878.798.110.03
24 4.14% 152.530.058.630 0.60% 915.180.351.78
25 4.14% 158.844.803.057 0.60% 953.068.818.34
26 4.14% 165.420.977.904 0.60% 992.525.867.42
27 4.14% 172.269.406.389 0.60% 1.033.616.438.33
28 4.14% 179.401.359.814 0.60% 1.076.408.158.88
29 4.14% 186.828.576.110 0.60% 1.120.971.456.66
30 4.14% 194.563.279.161 0.60% 1.167.379.674.97

Anda mungkin juga menyukai