Jenis Kendaraan Berm

Kabupaten/Kota Mobil Penumpang Bus Truk

2015 2016 2017 2015 2016 2017 2015
Ogan Komering Ulu 9081 11322 8794 66 101 64 1433
Ogan Komering Ilir 7970 10141 8229 46 45 28 1759
Muara Enim 15498 18470 14580 110 159 91 1780
Lahat 7792 10207 8452 62 74 47 2429
Musi Rawas 6782 8619 6778 24 39 25 1031
Musi Banyuasin 9398 11933 10121 64 80 65 1746
Banyuasin 8704 11343 9857 64 61 59 2159
Ogan Komering Ulu Selatan 1895 2852 2366 109 114 82 318
Ogan Komering Ulu Timur 7872 9956 7817 103 124 70 1723
Ogan Ilir 4777 6446 5548 72 68 45 815
Empat Lawang 1582 2197 2055 23 32 17 155
Pali 193 738 1341 0 - 6 25
Musi Rawas Utara 1032 1251 1351 2 4 10 161
Palembang 150693 183014 142054 1139 1378 874 22802
Prabumulih 9511 11983 10214 37 69 46 1101
Pagar Alam 2834 3687 3069 73 122 56 369
Lubuk Linggau 9170 11767 9283 28 28 29 1218
Sumatera Selatan 254784 315926 251909 2022 2498 1614 41024

2013 2014
27859 37233
25%
Jenis Kendaraan Bermotor
Truk Sepeda Motor Jumlah
2016 2017 2015 2016 2017 2015 2016 2017
1602 1214 54661 57207 42294 65241 70232 52366
1914 1638 54833 56076 41984 64608 68176 51879
1834 1348 73681 76824 57048 91069 97287 73067
2438 1941 52516 59444 46506 62799 72163 56946
1219 918 33279 35856 28451 41116 45733 36172
2002 1804 58425 60203 45707 69633 74218 57697
2612 2395 71427 80422 63702 82354 94438 76013
388 316 22502 24677 18297 24824 28031 21061
1828 1499 67182 67063 44553 76880 78971 53939
907 882 32630 36039 27860 38294 43460 34335
180 175 6044 6832 6334 7804 9241 8581
71 233 1318 3387 4292 1536 4196 5872
162 151 932 966 986 2127 2383 2498
24589 19477 397747 458805 351840 572381 667786 514245
1287 1209 32494 36005 29594 43143 49344 41063
426 289 15204 17543 13778 18480 21778 17192
1298 988 35020 42095 32796 45436 55188 43096
44757 36477 1009895 1119444 856022 1307725 1482625 1146022

2015 2016 2017

572381 667786 514245
14% -30%

3% -8%
 KONDISI EKSISTING
Periode Jam Arus Maks Arus Maks Kapasitas Derajat Tingkat
No Nama Jalan Kode Panjang (KM) Puncak (smp/jam) (smp/hari) (smp/jam) Kejenuhan Layanan Jalan
1 Jalan Sosial Segmen 1 T1 1.42 06:00-07:00 246 5904 2229 0.11 A No
2 Jalan Sosial Segmen 2 T2 0.31 16:00-17:00 55 1320 2182 0.03 A 0
3 Jalan Sosial Segmen 3 T3 1 16:00-17:00 20 480 2182 0.01 A 1
4 Jl.Tph Segmen 1 T4 1.15 07:00-08:00 190 4560 1404 0.14 A 2
5 Jl.Tph Segmen 2 T5 1.48 12:00-13:00 140 3360 1404 0.1 A 3
6 Jl.Moh Amin T6 2.81 16:00-17:00 205 4920 1404 0.15 A 4
7 Perumahan Mitra T7 07:00-08:00 45 1080 1404 0.03 A 5
8 Jl.lettu Segmen 1 T8 0.55 07:00-08:00 553 13272 1404 0.39 B 6
9 Jl.lettu Segmen 2 T9 0.88 17:00-18:00 907 21768 1404 0.65 C 7
10 Jl.lettu Segmen 3 T10 2.13 16:00-17:00 642 15408 1404 0.46 C 8
11 Tj.Aur T11 0.63 16:00-17:00 290 6960 2508 0.12 A 9
12 lebung permai 1 T12 3.78 17:00-18:00 368 8832 1404 0.26 B 10
13 lebung permai 2 T13 16:00-17:00 143 3432 1404 0.1 A 11
14 tlg kelapa T14 2.79 16:00-17:00 117 2808 1404 0.08 A 12
15 Talang kepuh T15 1.81 11:00-12:00 191 4584 1404 0.14 A 13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
 T1 T2 T3 T4 T5 T6 T7 T8 T9 T10 T11 T12 T13 T14 T15
Tahun QM QM QM QM QM QM QM QM QM QM QM QM QM QM QM No Tahun
2021 246 55 20 190 140 205 45 553 907 642 290 368 143 117 191 0 2021
2022 266 59 22 205 151 221 49 597 980 693 313 397 154 126 206 1 2022
2023 287 64 23 222 163 239 52 645 1058 749 338 429 167 136 223 2 2023
2024 310 69 25 239 176 258 57 697 1143 809 365 464 180 147 241 3 2024
2025 335 75 27 258 190 279 61 752 1234 873 395 501 195 159 260 4 2025
2026 361 81 29 279 206 301 66 813 1333 943 426 541 210 172 281 5 2026
2027 390 87 32 302 222 325 71 878 1439 1019 460 584 227 186 303 6 2027
2028 422 94 34 326 240 351 77 948 1554 1100 497 631 245 201 327 7 2028
2029 455 102 37 352 259 379 83 1024 1679 1188 537 681 265 217 354 8 2029
2030 492 110 40 380 280 410 90 1105 1813 1283 580 736 286 234 382 9 2030
2031 531 119 43 410 302 443 97 1194 1958 1386 626 794 309 253 412 10 2031
2032 574 128 47 443 326 478 105 1289 2115 1497 676 858 333 273 445 11 2032
2033 619 138 50 478 353 516 113 1393 2284 1617 730 927 360 295 481 12 2033
2034 669 150 54 517 381 558 122 1504 2467 1746 789 1001 389 318 519 13 2034
2035 723 162 59 558 411 602 132 1624 2664 1886 852 1081 420 344 561 14 2035
2036 780 174 63 603 444 650 143 1754 2877 2037 920 1167 454 371 606 15 2036
2037 843 188 69 651 480 702 154 1895 3107 2199 994 1261 490 401 654 16 2037
2038 910 204 74 703 518 759 167 2046 3356 2375 1073 1362 529 433 707 17 2038
2039 983 220 80 759 559 819 180 2210 3624 2565 1159 1471 571 468 763 18 2039
2040 1062 237 86 820 604 885 194 2387 3914 2771 1252 1588 617 505 824 19 2040
2041 1147 256 93 886 653 955 210 2578 4227 2992 1352 1715 667 545 890 20 2041
2042 1238 277 101 956 705 1032 227 2784 4566 3232 1460 1852 720 589 961 21 2042
2043 1337 299 109 1033 761 1114 245 3006 4931 3490 1577 2001 777 636 1038 22 2043
2044 1444 323 117 1116 822 1204 264 3247 5325 3769 1703 2161 840 687 1121 23 2044
2045 1560 349 127 1205 888 1300 285 3507 5751 4071 1839 2334 907 742 1211 24 2045
2046 1685 377 137 1301 959 1404 308 3787 6212 4397 1986 2520 979 801 1308 25 2046
2047 1820 407 148 1405 1035 1516 333 4090 6708 4748 2145 2722 1058 865 1413 26 2047
2048 1965 439 160 1518 1118 1638 359 4417 7245 5128 2317 2940 1142 935 1526 27 2048
2049 2122 474 173 1639 1208 1769 388 4771 7825 5539 2502 3175 1234 1009 1648 28 2049
2050 2292 512 186 1770 1304 1910 419 5152 8451 5982 2702 3429 1332 1090 1780 29 2050
2051 2475 553 201 1912 1409 2063 453 5565 9127 6460 2918 3703 1439 1177 1922 30 2051
 PERTUMBUHAN LALU LINTAS/HARI
T1 T2 T3 T4 T5 T6 T7 T8 T9 T10 T11 T12 T13 T14 T15
QM QM QM QM QM QM QM QM QM QM QM QM QM QM QM
5904 1320 480 4560 3360 4920 1080 13272 21768 15408 6960 8832 3432 2808 4584
5963 1333 485 4606 3394 4969 1091 13405 21986 15562 7030 8920 3466 2836 4630
6023 1347 490 4652 3428 5019 1102 13539 22206 15718 7100 9010 3501 2864 4676
6083 1360 495 4698 3462 5069 1113 13674 22428 15875 7171 9100 3536 2893 4723
6144 1374 499 4745 3496 5120 1124 13811 22652 16034 7243 9191 3571 2922 4770
6205 1387 504 4793 3531 5171 1135 13949 22878 16194 7315 9283 3607 2951 4818
6267 1401 510 4841 3567 5223 1146 14088 23107 16356 7388 9375 3643 2981 4866
6330 1415 515 4889 3602 5275 1158 14229 23338 16519 7462 9469 3680 3011 4915
6393 1429 520 4938 3638 5328 1169 14372 23572 16685 7537 9564 3716 3041 4964
6457 1444 525 4987 3675 5381 1181 14515 23807 16852 7612 9659 3754 3071 5013
6522 1458 530 5037 3712 5435 1193 14661 24045 17020 7688 9756 3791 3102 5064
6587 1473 536 5087 3749 5489 1205 14807 24286 17190 7765 9854 3829 3133 5114
6653 1487 541 5138 3786 5544 1217 14955 24529 17362 7843 9952 3867 3164 5165
6719 1502 546 5190 3824 5599 1229 15105 24774 17536 7921 10052 3906 3196 5217
6786 1517 552 5242 3862 5655 1241 15256 25022 17711 8000 10152 3945 3228 5269
6854 1532 557 5294 3901 5712 1254 15408 25272 17888 8080 10254 3984 3260 5322
6923 1548 563 5347 3940 5769 1266 15562 25525 18067 8161 10356 4024 3293 5375
6992 1563 568 5400 3979 5827 1279 15718 25780 18248 8243 10460 4065 3326 5429
7062 1579 574 5454 4019 5885 1292 15875 26038 18430 8325 10564 4105 3359 5483
7133 1595 580 5509 4059 5944 1305 16034 26298 18615 8408 10670 4146 3392 5538
7204 1611 586 5564 4100 6003 1318 16194 26561 18801 8493 10777 4188 3426 5593
7276 1627 592 5620 4141 6063 1331 16356 26827 18989 8577 10884 4230 3461 5649
7349 1643 597 5676 4182 6124 1344 16520 27095 19179 8663 10993 4272 3495 5706
7422 1659 603 5733 4224 6185 1358 16685 27366 19370 8750 11103 4315 3530 5763
7497 1676 609 5790 4266 6247 1371 16852 27640 19564 8837 11214 4358 3565 5820
7571 1693 616 5848 4309 6310 1385 17020 27916 19760 8926 11326 4401 3601 5879
7647 1710 622 5906 4352 6373 1399 17191 28195 19957 9015 11440 4445 3637 5937
7724 1727 628 5965 4396 6436 1413 17363 28477 20157 9105 11554 4490 3673 5997
7801 1744 634 6025 4440 6501 1427 17536 28762 20358 9196 11670 4535 3710 6057
7879 1762 641 6085 4484 6566 1441 17712 29049 20562 9288 11786 4580 3747 6117
7958 1779 647 6146 4529 6631 1456 17889 29340 20768 9381 11904 4626 3785 6179
 Selisih Waktu
Arus Kecepatan Waktu Tempuh (Without
Okupansi Nilai Waktu Project - With Travel Time Service Net Saving
Tahun Project)
Q km/jam Jam
(Smp/hari) Without Project With Project Without Project With Project Rp Jam Rp Rp
2022 5904 30 40 3 2 1.5 6,944.44 0.0118 727,750.00 265,628,750.00
2023 5963 29 39 3 2 1.5 6,944.44 0.0121 750,028.06 273,760,242.35
2024 6023 29 38 3 2 1.5 6,944.44 0.0123 772,988.10 282,140,657.93
2025 6083 28 38 3 2 1.5 6,944.44 0.0126 796,651.01 290,777,616.85
2026 6144 28 37 3 2 1.5 6,944.44 0.0128 821,038.28 299,678,972.46
2027 6205 27 36 3 2 1.5 6,944.44 0.0131 846,172.11 308,852,818.56
2028 6267 27 35 3 2 1.5 6,944.44 0.0134 872,075.33 318,307,496.68
2029 6330 26 35 3 2 1.5 6,944.44 0.0136 898,771.52 328,051,603.72
2030 6393 26 34 3 3 1.5 6,944.44 0.0139 926,284.93 338,093,999.75
2031 6457 25 33 3 3 1.5 6,944.44 0.0142 954,640.59 348,443,816.07
2032 6522 25 33 3 3 1.5 6,944.44 0.0145 983,864.28 359,110,463.50
2033 6587 24 32 4 3 1.5 6,944.44 0.0148 1,013,982.58 370,103,640.95
2034 6653 24 31 4 3 1.5 6,944.44 0.0151 1,045,022.86 381,433,344.25
2035 6719 23 31 4 3 1.5 6,944.44 0.0154 1,077,013.36 393,109,875.20
2036 6786 23 30 4 3 1.5 6,944.44 0.0157 1,109,983.15 405,143,850.97
2037 6854 22 30 4 3 1.5 6,944.44 0.0160 1,143,962.23 417,546,213.75
2038 6923 22 29 4 3 1.5 6,944.44 0.0163 1,178,981.48 430,328,240.70
2039 6992 21 28 4 3 1.5 6,944.44 0.0167 1,215,072.75 443,501,554.19
2040 7062 21 28 4 3 1.5 6,944.44 0.0170 1,252,268.86 457,078,132.38
2041 7133 20 27 4 3 1.5 6,944.44 0.0174 1,290,603.62 471,070,320.11
2042 7204 20 27 4 3 1.5 6,944.44 0.0177 1,330,111.89 485,490,840.11
2043 7276 20 26 4 3 1.5 6,944.44 0.0181 1,370,829.60 500,352,804.61
2044 7349 19 26 4 3 1.5 6,944.44 0.0185 1,412,793.77 515,669,727.20
2045 7422 19 25 5 3 1.5 6,944.44 0.0188 1,456,042.56 531,455,535.17
2046 7497 18 25 5 3 1.5 6,944.44 0.0192 1,500,615.29 547,724,582.17
2047 7571 18 24 5 4 1.5 6,944.44 0.0196 1,546,552.50 564,491,661.21
2048 7647 18 24 5 4 1.5 6,944.44 0.0200 1,593,895.94 581,772,018.19
2049 7724 17 23 5 4 1.5 6,944.44 0.0204 1,642,688.67 599,581,365.68
2050 7801 17 23 5 4 1.5 6,944.44 0.0208 1,692,975.06 617,935,897.29
2051 7879 17 22 5 4 1.5 6,944.44 0.0213 1,744,800.83 636,852,302.31
2052 7958 16 22 5 4 1.5 6,944.44 0.0217 1,798,213.10 656,347,780.95
WO P WP
Km Km
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
1.42 1.42
 Arus Kecepatan Kendaraan Bahan Bakar
Jarak Y= 0,05693 LV² - 6,42593 LV +
FVLV 269,18576
Tahun (Km/Jam) (Liter/1 Km/Kendaraan)
Q
Without
Project With Project
(Smp/hari) Km km Without Project With Project Without Project
2022 5904 1.4 1.4 30.00 40.00 0.13
2023 5963 1.4 1 29.40 39.20 0.13
2024 6023 1.4 1 28.81 38.42 0.13
2025 6083 1.4 1 28.24 37.65 0.13
2026 6144 1.4 1 27.67 36.89 0.13
2027 6205 1.4 1 27.12 36.16 0.14
2028 6267 1.4 1 26.58 35.43 0.14
2029 6330 1.4 1 26.04 34.73 0.14
2030 6393 1.4 1 25.52 34.03 0.14
2031 6457 1.4 1 25.01 33.35 0.14
2032 6522 1.4 1 24.51 32.68 0.15
2033 6587 1.4 1 24.02 32.03 0.15
2034 6653 1.4 1 23.54 31.39 0.15
2035 6719 1.4 1 23.07 30.76 0.15
2036 6786 1.4 1 22.61 30.15 0.15
2037 6854 1.4 1 22.16 29.54 0.15
2038 6923 1.4 1 21.71 28.95 0.16
2039 6992 1.4 1 21.28 28.37 0.16
2040 7062 1.4 1 20.85 27.81 0.16
2041 7133 1.4 1 20.44 27.25 0.16
2042 7204 1.4 1 20.03 26.70 0.16
2043 7276 1.4 1 19.63 26.17 0.16
2044 7349 1.4 1 19.24 25.65 0.17
2045 7422 1.4 1 18.85 25.13 0.17
2046 7497 1.4 1 18.47 24.63 0.17
2047 7571 1.4 1 18.10 24.14 0.17
2048 7647 1.4 1 17.74 23.66 0.17
2049 7724 1.4 1 17.39 23.18 0.17
2050 7801 1.4 1 17.04 22.72 0.18
2051 7879 1.4 1 16.70 22.26 0.18
2052 7958 1.4 1 16.36 21.82 0.18
 Bahan Bakar Oli Mesin Ban Kendaraan Penyusutan
05693 LV² - 6,42593 LV + Y= 0,00037 LV² - 0,04070 LV +
269,18576 2,20405 Y= 0,0008848LV - 0,0045333 Y=1/(2,5 LV+ 12 LV)
iter/1 Km/Kendaraan) (Liter/1 Km/Kendaraan) (Liter/1 Km/Kendaraan) (Liter/1 Km/Kendaraan)

With Project Without Project With Project Without Project With Project Without Project
0.10 0.001316 0.001168 0.000022 0.000031 0.000005
0.10 0.001327 0.001177 0.000021 0.000030 0.000005
0.11 0.001339 0.001187 0.000021 0.000029 0.000005
0.11 0.001350 0.001196 0.000020 0.000029 0.000005
0.11 0.001361 0.001206 0.000020 0.000028 0.000005
0.11 0.001372 0.001216 0.000019 0.000027 0.000005
0.11 0.001384 0.001226 0.000019 0.000027 0.000005
0.11 0.001395 0.001237 0.000019 0.000026 0.000005
0.12 0.001406 0.001247 0.000018 0.000026 0.000005
0.12 0.001418 0.001258 0.000018 0.000025 0.000005
0.12 0.001429 0.001269 0.000017 0.000024 0.000005
0.12 0.001440 0.001280 0.000017 0.000024 0.000005
0.12 0.001451 0.001291 0.000016 0.000023 0.000005
0.13 0.001462 0.001302 0.000016 0.000023 0.000005
0.13 0.001473 0.001313 0.000015 0.000022 0.000006
0.13 0.001484 0.001325 0.000015 0.000022 0.000006
0.13 0.001495 0.001336 0.000015 0.000021 0.000006
0.13 0.001506 0.001347 0.000014 0.000021 0.000006
0.13 0.001516 0.001358 0.000014 0.000020 0.000006
0.14 0.001527 0.001370 0.000014 0.000020 0.000006
0.14 0.001537 0.001381 0.000013 0.000019 0.000006
0.14 0.001548 0.001392 0.000013 0.000019 0.000006
0.14 0.001558 0.001404 0.000012 0.000018 0.000006
0.14 0.001568 0.001415 0.000012 0.000018 0.000006
0.15 0.001578 0.001426 0.000012 0.000017 0.000006
0.15 0.001588 0.001437 0.000011 0.000017 0.000006
0.15 0.001598 0.001448 0.000011 0.000016 0.000006
0.15 0.001608 0.001459 0.000011 0.000016 0.000006
0.15 0.001618 0.001470 0.000011 0.000016 0.000006
0.15 0.001628 0.001481 0.000010 0.000015 0.000006
0.16 0.001637 0.001492 0.000010 0.000015 0.000006
 Penyusutan Pemeliharaan
Harga BBM BOK
Y=1/(2,5 LV+ 12 LV) Y= 0,0000064LV - 0,0005567
iter/1 Km/Kendaraan) (Liter/1 Km/Kendaraan)
Rp

With Project Without Project With Project Rp/Liter Without Project With Project
0.000004 0.000000 0.000000 7,850.00 9,031,065.19 6,794,338.95
0.000004 0.000000 0.000000 7,850.00 9,159,931.36 6,895,272.15
0.000005 0.000000 0.000000 7,850.00 9,289,177.36 6,998,839.56
0.000005 0.000000 0.000000 7,850.00 9,418,693.12 7,104,804.23
0.000005 0.000000 0.000000 7,850.00 9,548,374.94 7,212,941.27
0.000005 0.000000 0.000000 7,850.00 9,678,125.17 7,323,037.27
0.000005 0.000000 0.000000 7,850.00 9,807,852.00 7,434,889.85
0.000005 0.000000 0.000000 7,850.00 9,937,469.13 7,548,307.10
0.000005 0.000000 0.000000 7,850.00 10,066,895.53 7,663,107.19
0.000005 0.000000 0.000000 7,850.00 10,196,055.22 7,779,117.88
0.000005 0.000000 0.000000 7,850.00 10,324,877.01 7,896,176.09
0.000005 0.000000 0.000000 7,850.00 10,453,294.28 8,014,127.51
0.000005 0.000000 0.000000 7,850.00 10,581,244.79 8,132,826.20
0.000005 0.000000 0.000000 7,850.00 10,708,670.43 8,252,134.19
0.000005 0.000000 0.000000 7,850.00 10,835,517.06 8,371,921.17
0.000005 0.000000 0.000000 7,850.00 10,961,734.31 8,492,064.10
0.000005 0.000000 0.000000 7,850.00 11,087,275.41 8,612,446.89
0.000005 0.000000 0.000000 7,850.00 11,212,096.98 8,732,960.08
0.000005 0.000000 0.000000 7,850.00 11,336,158.92 8,853,500.58
0.000005 0.000000 0.000000 7,850.00 11,459,424.21 8,973,971.29
0.000005 0.000000 0.000000 7,850.00 11,581,858.78 9,094,280.92
0.000005 0.000000 0.000000 7,850.00 11,703,431.36 9,214,343.65
0.000005 0.000000 0.000000 7,850.00 11,824,113.35 9,334,078.92
0.000005 0.000000 0.000000 7,850.00 11,943,878.65 9,453,411.14
0.000005 0.000000 0.000000 7,850.00 12,062,703.61 9,572,269.51
0.000005 0.000000 0.000000 7,850.00 12,180,566.81 9,690,587.76
0.000005 0.000000 0.000000 7,850.00 12,297,449.05 9,808,303.94
0.000005 0.000000 0.000000 7,850.00 12,413,333.14 9,925,360.24
0.000006 0.000000 0.000000 7,850.00 12,528,203.88 10,041,702.74
0.000006 0.000000 0.000000 7,850.00 12,642,047.89 10,157,281.29
0.000006 0.000000 0.000000 7,850.00 12,754,853.57 10,272,049.27
Net Saving

Rp

816,405,077.86
826,600,611.01
835,973,298.73
844,569,445.97
852,433,289.20
859,607,083.70
866,131,187.16
872,044,139.96
877,382,742.16
882,182,127.31
886,475,833.25
890,295,870.06
893,672,785.13
896,635,725.69
899,212,498.66
901,429,628.08
903,312,410.24
904,884,966.47
906,170,293.78
907,190,313.44
907,965,917.51
908,517,013.50
908,862,567.20
909,020,643.63
909,008,446.46
908,842,355.66
908,537,963.70
908,110,110.15
907,572,914.90
906,939,810.02
906,223,570.27
TAHUN TTS MP BOK MP TTS TRUCK BOK TRUK
2021 265,628,750.00 816,405,077.86
2022 273,760,242.35 826,600,611.01
2023 282,140,657.93 835,973,298.73
2024 290,777,616.85 844,569,445.97
2025 299,678,972.46 852,433,289.20
2026 308,852,818.56 859,607,083.70
2027 318,307,496.68 866,131,187.16
2028 328,051,603.72 872,044,139.96
2029 338,093,999.75 877,382,742.16
2030 348,443,816.07 882,182,127.31
2031 359,110,463.50 886,475,833.25
2032 370,103,640.95 890,295,870.06
2033 381,433,344.25 893,672,785.13
2034 393,109,875.20 896,635,725.69
2035 405,143,850.97 899,212,498.66
2036 417,546,213.75 901,429,628.08
2037 430,328,240.70 903,312,410.24
2038 443,501,554.19 904,884,966.47
2039 457,078,132.38 906,170,293.78
2040 471,070,320.11 907,190,313.44
2041 485,490,840.11 907,965,917.51
2042 500,352,804.61 908,517,013.50
2043 515,669,727.20 908,862,567.20
2044 531,455,535.17 909,020,643.63
2045 547,724,582.17 909,008,446.46
2046 564,491,661.21 908,842,355.66
2047 581,772,018.19 908,537,963.70
2048 599,581,365.68 908,110,110.15
2049 617,935,897.29 907,572,914.90
2050 636,852,302.31 906,939,810.02
2051 656,347,780.95 906,223,570.27
Total
1,082,033,827.86
1,100,360,853.36
1,118,113,956.66
1,135,347,062.81
1,152,112,261.67
1,168,459,902.26
1,184,438,683.84
1,200,095,743.68
1,215,476,741.91
1,230,625,943.38
1,245,586,296.75
1,260,399,511.01
1,275,106,129.38
1,289,745,600.89
1,304,356,349.62
1,318,975,841.83
1,333,640,650.94
1,348,386,520.66
1,363,248,426.17
1,378,260,633.55
1,393,456,757.62
1,408,869,818.11
1,424,532,294.39
1,440,476,178.80
1,456,733,028.62
1,473,334,016.88
1,490,309,981.89
1,507,691,475.83
1,525,508,812.18
1,543,792,112.33
1,562,571,351.21