Sheet1Tahun ke-CostBenefitProfit bayar bungaTAXNet Profit01,336,000,000----12,769,680,0002,955,000,000185,320,00055,596,000129,724,00023,035,300,0003,250,500,000215,200,00064,560,000150,640,00033,327,482,0003,575,550,000248,068,00074,420,400173,647,60043,648,882,2003,933,105,000284,222,80085,266,840198,955,96054,186,922,4204,407,315,500220,393,08066,117,924154,275,15664,391,316,6624,759,057,050367,740,388110,322,116257,418,27274,819,100,3285,234,962,755415,862,427124,758,728291,103,69985,289,662,3615,758,459,031468,796,669140,639,001328,157,66995,807,280,5976,334,304,934527,024,336158,107,301368,917,035106,326,660,6577,055,135,427728,474,770218,542,431509,932,339