PLANING INVESTASI

2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 10% 62,700,000
9 62,700,000 10% 68,970,000
10 68,970,000 10% 75,867,000
11 75,867,000 10% 83,453,700
12 83,453,700 10% 91,799,070

2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 91,799,070 10% 100,978,977 1
2 100,978,977 10% 111,076,875 2
3 111,076,875 10% 122,184,562 3
4 122,184,562 10% 134,403,018 4
5 134,403,018 10% 147,843,320 5
6 147,843,320 10% 162,627,652 6
7 162,627,652 10% 178,890,417 7
8 178,890,417 10% 196,779,459 8
9 196,779,459 10% 216,457,405 9
10 216,457,405 10% 238,103,146 10
11 238,103,146 10% 261,913,460 11
12 261,913,460 10% 288,104,806 12

2022 2024
BULAN MODAL PROFIT TOTAL BULAN
1 288,104,806 10% 316,915,287 1
2 316,915,287 10% 348,606,816 2
3 348,606,816 10% 383,467,497 3
4 383,467,497 10% 421,814,247 4
5 421,814,247 10% 463,995,672 5
6 463,995,672 10% 510,395,239 6
7 510,395,239 10% 561,434,763 7
8 561,434,763 10% 617,578,239 8
9 617,578,239 10% 679,336,063 9
10 679,336,063 10% 747,269,669 10
11 747,269,669 10% 821,996,636 11
12 821,996,636 10% 904,196,299 12
MODAL PROFIT TOTAL
904,196,299 10% 994,615,929
994,615,929 10% 1,094,077,522
1,094,077,522 10% 1,203,485,274
1,203,485,274 10% 1,323,833,802
1,323,833,802 10% 1,456,217,182
1,456,217,182 10% 1,601,838,900
1,601,838,900 10% 1,762,022,790
1,762,022,790 10% 1,938,225,069
1,938,225,069 10% 2,132,047,576
2,132,047,576 10% 2,345,252,334
2,345,252,334 10% 2,579,777,567
2,579,777,567 10% 2,837,755,324

MODAL PROFIT TOTAL

2,837,755,324 10% 3,121,530,857
3,121,530,857 10% 3,433,683,942
3,433,683,942 10% 3,777,052,336
3,777,052,336 10% 4,154,757,570
4,154,757,570 10% 4,570,233,327
4,570,233,327 10% 5,027,256,660
5,027,256,660 10% 5,529,982,326
5,529,982,326 10% 6,082,980,558
6,082,980,558 10% 6,691,278,614
6,691,278,614 10% 7,360,406,476
7,360,406,476 10% 8,096,447,123
8,096,447,123 10% 8,906,091,835
PLANING INVESTASI
2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 15% 65,550,000
9 65,550,000 15% 75,382,500
10 75,382,500 15% 86,689,875
11 86,689,875 15% 99,693,356
12 99,693,356 15% 114,647,360

2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 114,647,360 15% 131,844,464 1
2 131,844,464 15% 151,621,133 2
3 151,621,133 15% 174,364,303 3
4 174,364,303 15% 200,518,949 4
5 200,518,949 15% 230,596,791 5
6 230,596,791 15% 265,186,310 6
7 265,186,310 15% 304,964,256 7
8 304,964,256 15% 350,708,894 8
9 350,708,894 15% 403,315,229 9
10 403,315,229 15% 463,812,513 10
11 463,812,513 15% 533,384,390 11
12 533,384,390 15% 613,392,048 12

2022 2024
BULAN MODAL PROFIT TOTAL BULAN
1 613,392,048 15% 705,400,855 1
2 705,400,855 15% 811,210,984 2
3 811,210,984 15% 932,892,631 3
4 932,892,631 15% 1,072,826,526 4
5 1,072,826,526 15% 1,233,750,505 5
6 1,233,750,505 15% 1,418,813,081 6
7 1,418,813,081 15% 1,631,635,043 7
8 1,631,635,043 15% 1,876,380,299 8
9 1,876,380,299 15% 2,157,837,344 9
10 2,157,837,344 15% 2,481,512,946 10
11 2,481,512,946 15% 2,853,739,888 11
12 2,853,739,888 15% 3,281,800,871 12
MODAL PROFIT TOTAL
3,281,800,871 15% 3,774,071,002
3,774,071,002 15% 4,340,181,652
4,340,181,652 15% 4,991,208,900
4,991,208,900 15% 5,739,890,234
5,739,890,234 15% 6,600,873,770
6,600,873,770 15% 7,591,004,835
7,591,004,835 15% 8,729,655,560
8,729,655,560 15% 10,039,103,894
10,039,103,894 15% 11,544,969,479
11,544,969,479 15% 13,276,714,900
13,276,714,900 15% 15,268,222,135
15,268,222,135 15% 17,558,455,456

MODAL PROFIT TOTAL

17,558,455,456 15% 20,192,223,774
20,192,223,774 15% 23,221,057,340
23,221,057,340 15% 26,704,215,941
26,704,215,941 15% 30,709,848,332
30,709,848,332 15% 35,316,325,582
35,316,325,582 15% 40,613,774,420
40,613,774,420 15% 46,705,840,582
46,705,840,582 15% 53,711,716,670
53,711,716,670 15% 61,768,474,170
61,768,474,170 15% 71,033,745,296
71,033,745,296 15% 81,688,807,090
81,688,807,090 15% 93,942,128,154
PLANING INVESTASI
2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 20% 68,400,000
9 68,400,000 20% 82,080,000
10 82,080,000 20% 98,496,000
11 98,496,000 20% 118,195,200
12 118,195,200 20% 141,834,240

2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 141,834,240 20% 170,201,088 1
2 170,201,088 20% 204,241,306 2
3 204,241,306 20% 245,089,567 3
4 245,089,567 20% 294,107,480 4
5 294,107,480 20% 352,928,976 5
6 352,928,976 20% 423,514,771 6
7 423,514,771 20% 508,217,726 7
8 508,217,726 20% 609,861,271 8
9 609,861,271 20% 731,833,525 9
10 731,833,525 20% 878,200,230 10
11 878,200,230 20% 1,053,840,276 11
12 1,053,840,276 20% 1,264,608,331 12

2022 2024
BULAN MODAL PROFIT TOTAL BULAN
1 1,264,608,331 20% 1,517,529,997 1
2 1,517,529,997 20% 1,821,035,996 2
3 1,821,035,996 20% 2,185,243,196 3
4 2,185,243,196 20% 2,622,291,835 4
5 2,622,291,835 20% 3,146,750,202 5
6 3,146,750,202 20% 3,776,100,242 6
7 3,776,100,242 20% 4,531,320,291 7
8 4,531,320,291 20% 5,437,584,349 8
9 5,437,584,349 20% 6,525,101,218 9
10 6,525,101,218 20% 7,830,121,462 10
11 7,830,121,462 20% 9,396,145,755 11
12 9,396,145,755 20% 11,275,374,905 12
MODAL PROFIT TOTAL
11,275,374,905 20% 13,530,449,887
13,530,449,887 20% 16,236,539,864
16,236,539,864 20% 19,483,847,837
19,483,847,837 20% 23,380,617,404
23,380,617,404 20% 28,056,740,885
28,056,740,885 20% 33,668,089,062
33,668,089,062 20% 40,401,706,874
40,401,706,874 20% 48,482,048,249
48,482,048,249 20% 58,178,457,899
58,178,457,899 20% 69,814,149,479
69,814,149,479 20% 83,776,979,374
83,776,979,374 20% 100,532,375,249

MODAL PROFIT TOTAL

100,532,375,249 20% 120,638,850,299
120,638,850,299 20% 144,766,620,359
144,766,620,359 20% 173,719,944,430
173,719,944,430 20% 208,463,933,317
208,463,933,317 20% 250,156,719,980
250,156,719,980 20% 300,188,063,976
300,188,063,976 20% 360,225,676,771
360,225,676,771 20% 432,270,812,125
432,270,812,125 20% 518,724,974,550
518,724,974,550 20% 622,469,969,460
622,469,969,460 20% 746,963,963,352
746,963,963,352 20% 896,356,756,023
PLANING INVESTASI
2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 25% 71,250,000
9 71,250,000 25% 89,062,500
10 89,062,500 25% 111,328,125
11 111,328,125 25% 139,160,156
12 139,160,156 25% 173,950,195

2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 173,950,195 25% 217,437,744 1
2 217,437,744 25% 271,797,180 2
3 271,797,180 25% 339,746,475 3
4 339,746,475 25% 424,683,094 4
5 424,683,094 25% 530,853,868 5
6 530,853,868 25% 663,567,334 6
7 663,567,334 25% 829,459,168 7
8 829,459,168 25% 1,036,823,960 8
9 1,036,823,960 25% 1,296,029,950 9
10 1,296,029,950 25% 1,620,037,438 10
11 1,620,037,438 25% 2,025,046,797 11
12 2,025,046,797 25% 2,531,308,496 12

2022 2024
BULAN MODAL PROFIT TOTAL BULAN
1 2,531,308,496 25% 3,164,135,620 1
2 3,164,135,620 25% 3,955,169,525 2
3 3,955,169,525 25% 4,943,961,907 3
4 4,943,961,907 25% 6,179,952,383 4
5 6,179,952,383 25% 7,724,940,479 5
6 7,724,940,479 25% 9,656,175,599 6
7 9,656,175,599 25% 12,070,219,498 7
8 12,070,219,498 25% 15,087,774,373 8
9 15,087,774,373 25% 18,859,717,966 9
10 18,859,717,966 25% 23,574,647,458 10
11 23,574,647,458 25% 29,468,309,322 11
12 29,468,309,322 25% 36,835,386,653 12
 MODAL PROFIT TOTAL
36,835,386,653 25% 46,044,233,316
46,044,233,316 25% 57,555,291,645
57,555,291,645 25% 71,944,114,556
71,944,114,556 25% 89,930,143,195
89,930,143,195 25% 112,412,678,994
112,412,678,994 25% 140,515,848,742
140,515,848,742 25% 175,644,810,928
175,644,810,928 25% 219,556,013,660
219,556,013,660 25% 274,445,017,075
274,445,017,075 25% 343,056,271,344
343,056,271,344 25% 428,820,339,180
428,820,339,180 25% 536,025,423,975

MODAL PROFIT TOTAL

536,025,423,975 25% 670,031,779,969
670,031,779,969 25% 837,539,724,961
837,539,724,961 25% 1,046,924,656,201
1,046,924,656,201 25% 1,308,655,820,251
1,308,655,820,251 25% 1,635,819,775,314
1,635,819,775,314 25% 2,044,774,719,143
2,044,774,719,143 25% 2,555,968,398,928
2,555,968,398,928 25% 3,194,960,498,661
3,194,960,498,661 25% 3,993,700,623,326
3,993,700,623,326 25% 4,992,125,779,157
4,992,125,779,157 25% 6,240,157,223,946
6,240,157,223,946 25% 7,800,196,529,933
PLANING INVESTASI
2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 30% 74,100,000
9 74,100,000 30% 96,330,000
10 96,330,000 30% 125,229,000
11 125,229,000 30% 162,797,700
12 162,797,700 30% 211,637,010

2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 211,637,010 30% 275,128,113 1
2 275,128,113 30% 357,666,547 2
3 357,666,547 30% 464,966,511 3
4 464,966,511 30% 604,456,464 4
5 604,456,464 30% 785,793,404 5
6 785,793,404 30% 1,021,531,425 6
7 1,021,531,425 30% 1,327,990,852 7
8 1,327,990,852 30% 1,726,388,108 8
9 1,726,388,108 30% 2,244,304,540 9
10 2,244,304,540 30% 2,917,595,902 10
11 2,917,595,902 30% 3,792,874,672 11
12 3,792,874,672 30% 4,930,737,074 12

2022 2024
BULAN MODAL PROFIT TOTAL BULAN
1 4,930,737,074 30% 6,409,958,196 1
2 6,409,958,196 30% 8,332,945,655 2
3 8,332,945,655 30% 10,832,829,352 3
4 10,832,829,352 30% 14,082,678,157 4
5 14,082,678,157 30% 18,307,481,604 5
6 18,307,481,604 30% 23,799,726,086 6
7 23,799,726,086 30% 30,939,643,911 7
8 30,939,643,911 30% 40,221,537,085 8
9 40,221,537,085 30% 52,287,998,210 9
10 52,287,998,210 30% 67,974,397,673 10
11 67,974,397,673 30% 88,366,716,975 11
12 88,366,716,975 30% 114,876,732,068 12
 MODAL PROFIT TOTAL
114,876,732,068 30% 149,339,751,688
149,339,751,688 30% 194,141,677,194
194,141,677,194 30% 252,384,180,353
252,384,180,353 30% 328,099,434,459
328,099,434,459 30% 426,529,264,796
426,529,264,796 30% 554,488,044,235
554,488,044,235 30% 720,834,457,506
720,834,457,506 30% 937,084,794,757
937,084,794,757 30% 1,218,210,233,185
1,218,210,233,185 30% 1,583,673,303,140
1,583,673,303,140 30% 2,058,775,294,082
2,058,775,294,082 30% 2,676,407,882,306

MODAL PROFIT TOTAL

2,676,407,882,306 30% 3,479,330,246,998
3,479,330,246,998 30% 4,523,129,321,098
4,523,129,321,098 30% 5,880,068,117,427
5,880,068,117,427 30% 7,644,088,552,655
7,644,088,552,655 30% 9,937,315,118,452
9,937,315,118,452 30% 12,918,509,653,987
12,918,509,653,987 30% 16,794,062,550,184
16,794,062,550,184 30% 21,832,281,315,239
21,832,281,315,239 30% 28,381,965,709,810
28,381,965,709,810 30% 36,896,555,422,753
36,896,555,422,753 30% 47,965,522,049,579
47,965,522,049,579 30% 62,355,178,664,453
PLANING INVESTASI
2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 40% 79,800,000
9 79,800,000 40% 111,720,000
10 111,720,000 40% 156,408,000
11 156,408,000 40% 218,971,200
12 218,971,200 40% 306,559,680

2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 50,000,000 40% 70,000,000 1
2 70,000,000 40% 98,000,000 2
3 98,000,000 40% 137,200,000 3
4 137,200,000 40% 192,080,000 4
5 192,080,000 40% 268,912,000 5
6 268,912,000 40% 376,476,800 6
7 376,476,800 40% 527,067,520 7
8 527,067,520 40% 737,894,528 8
9 737,894,528 40% 1,033,052,339 9
10 1,033,052,339 40% 1,446,273,275 10
11 1,446,273,275 40% 2,024,782,585 11
12 2,024,782,585 40% 2,834,695,619 12

2022 2024
BULAN MODAL PROFIT TOTAL BULAN
1 2,834,695,619 40% 3,968,573,866 1
2 3,968,573,866 40% 5,556,003,413 2
3 5,556,003,413 40% 7,778,404,778 3
4 7,778,404,778 40% 10,889,766,689 4
5 10,889,766,689 40% 15,245,673,365 5
6 15,245,673,365 40% 21,343,942,711 6
7 21,343,942,711 40% 29,881,519,795 7
8 29,881,519,795 40% 41,834,127,713 8
9 41,834,127,713 40% 58,567,778,798 9
10 58,567,778,798 40% 81,994,890,317 10
11 81,994,890,317 40% 114,792,846,443 11
12 114,792,846,443 40% 160,709,985,021 12
 MODAL PROFIT TOTAL
160,709,985,021 40% 224,993,979,029
224,993,979,029 40% 314,991,570,641
314,991,570,641 40% 440,988,198,897
440,988,198,897 40% 617,383,478,456
617,383,478,456 40% 864,336,869,839
864,336,869,839 40% 1,210,071,617,774
1,210,071,617,774 40% 1,694,100,264,884
1,694,100,264,884 40% 2,371,740,370,837
2,371,740,370,837 40% 3,320,436,519,172
3,320,436,519,172 40% 4,648,611,126,841
4,648,611,126,841 40% 6,508,055,577,578
6,508,055,577,578 40% 9,111,277,808,609

MODAL PROFIT TOTAL

9,111,277,808,609 40% 12,755,788,932,053
12,755,788,932,053 40% 17,858,104,504,874
17,858,104,504,874 40% 25,001,346,306,824
25,001,346,306,824 40% 35,001,884,829,554
35,001,884,829,554 40% 49,002,638,761,375
49,002,638,761,375 40% 68,603,694,265,925
68,603,694,265,925 40% 96,045,171,972,295
96,045,171,972,295 40% 134,463,240,761,213
134,463,240,761,213 40% 188,248,537,065,698
188,248,537,065,698 40% 263,547,951,891,977
263,547,951,891,977 40% 368,967,132,648,768
368,967,132,648,768 40% 516,553,985,708,275
PLANING INVESTASI
2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 50% 85,500,000
9 85,500,000 50% 128,250,000
10 128,250,000 50% 192,375,000
11 192,375,000 50% 288,562,500
12 288,562,500 50% 432,843,750

2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 432,843,750 50% 649,265,625 1
2 649,265,625 50% 973,898,438 2
3 973,898,438 50% 1,460,847,656 3
4 1,460,847,656 50% 2,191,271,484 4
5 2,191,271,484 50% 3,286,907,227 5
6 3,286,907,227 50% 4,930,360,840 6
7 4,930,360,840 50% 7,395,541,260 7
8 7,395,541,260 50% 11,093,311,890 8
9 11,093,311,890 50% 16,639,967,834 9
10 16,639,967,834 50% 24,959,951,752 10
11 24,959,951,752 50% 37,439,927,628 11
12 37,439,927,628 50% 56,159,891,441 12

2022 2024
BULAN MODAL PROFIT TOTAL BULAN
1 56,159,891,441 50% 84,239,837,162 1
2 84,239,837,162 50% 126,359,755,743 2
3 126,359,755,743 50% 189,539,633,615 3
4 189,539,633,615 50% 284,309,450,422 4
5 284,309,450,422 50% 426,464,175,633 5
6 426,464,175,633 50% 639,696,263,449 6
7 639,696,263,449 50% 959,544,395,174 7
8 959,544,395,174 50% 1,439,316,592,760 8
9 1,439,316,592,760 50% 2,158,974,889,141 9
10 2,158,974,889,141 50% 3,238,462,333,711 10
11 3,238,462,333,711 50% 4,857,693,500,566 11
12 4,857,693,500,566 50% 7,286,540,250,850 12
 MODAL PROFIT TOTAL
7,286,540,250,850 50% 10,929,810,376,274
10,929,810,376,274 50% 16,394,715,564,412
16,394,715,564,412 50% 24,592,073,346,617
24,592,073,346,617 50% 36,888,110,019,926
36,888,110,019,926 50% 55,332,165,029,889
55,332,165,029,889 50% 82,998,247,544,834
82,998,247,544,834 50% 124,497,371,317,251
124,497,371,317,251 50% 186,746,056,975,876
186,746,056,975,876 50% 280,119,085,463,814
280,119,085,463,814 50% 420,178,628,195,720
420,178,628,195,720 50% 630,267,942,293,581
630,267,942,293,581 50% 945,401,913,440,371

MODAL PROFIT TOTAL

945,401,913,440,371 50% 1,418,102,870,160,560
1,418,102,870,160,560 50% 2,127,154,305,240,830
2,127,154,305,240,830 50% 3,190,731,457,861,252
3,190,731,457,861,252 50% 4,786,097,186,791,878
4,786,097,186,791,878 50% 7,179,145,780,187,817
7,179,145,780,187,817 50% 10,768,718,670,281,700
10,768,718,670,281,700 50% 16,153,078,005,422,600
16,153,078,005,422,600 50% 24,229,617,008,133,900
24,229,617,008,133,900 50% 36,344,425,512,200,800
36,344,425,512,200,800 50% 54,516,638,268,301,200
54,516,638,268,301,200 50% 81,774,957,402,451,800
81,774,957,402,451,800 50% ###
PLANING INVESTASI
2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 60% 91,200,000
9 91,200,000 60% 145,920,000
10 145,920,000 60% 233,472,000
11 233,472,000 60% 373,555,200
12 373,555,200 60% 597,688,320

2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 50,000,000 60% 80,000,000 1
2 80,000,000 60% 128,000,000 2
3 128,000,000 60% 204,800,000 3
4 204,800,000 60% 327,680,000 4
5 327,680,000 60% 524,288,000 5
6 524,288,000 60% 838,860,800 6
7 838,860,800 60% 1,342,177,280 7
8 1,342,177,280 60% 2,147,483,648 8
9 2,147,483,648 60% 3,435,973,837 9
10 3,435,973,837 60% 5,497,558,139 10
11 5,497,558,139 60% 8,796,093,022 11
12 8,796,093,022 60% 14,073,748,836 12

2022 2024
BULAN MODAL PROFIT TOTAL BULAN
1 14,073,748,836 60% 22,517,998,137 1
2 22,517,998,137 60% 36,028,797,019 2
3 36,028,797,019 60% 57,646,075,230 3
4 57,646,075,230 60% 92,233,720,369 4
5 92,233,720,369 60% 147,573,952,590 5
6 147,573,952,590 60% 236,118,324,143 6
7 236,118,324,143 60% 377,789,318,630 7
8 377,789,318,630 60% 604,462,909,807 8
9 604,462,909,807 60% 967,140,655,692 9
10 967,140,655,692 60% 1,547,425,049,107 10
11 1,547,425,049,107 60% 2,475,880,078,571 11
12 2,475,880,078,571 60% 3,961,408,125,713 12
 MODAL PROFIT TOTAL
3,961,408,125,713 60% 6,338,253,001,141
6,338,253,001,141 60% 10,141,204,801,826
10,141,204,801,826 60% 16,225,927,682,921
16,225,927,682,921 60% 25,961,484,292,674
25,961,484,292,674 60% 41,538,374,868,279
41,538,374,868,279 60% 66,461,399,789,246
66,461,399,789,246 60% 106,338,239,662,793
106,338,239,662,793 60% 170,141,183,460,469
170,141,183,460,469 60% 272,225,893,536,751
272,225,893,536,751 60% 435,561,429,658,801
435,561,429,658,801 60% 696,898,287,454,082
696,898,287,454,082 60% 1,115,037,259,926,530

MODAL PROFIT TOTAL

1,115,037,259,926,530 60% 1,784,059,615,882,449
1,784,059,615,882,449 60% 2,854,495,385,411,920
2,854,495,385,411,920 60% 4,567,192,616,659,070
4,567,192,616,659,070 60% 7,307,508,186,654,512
7,307,508,186,654,512 60% 11,692,013,098,647,200
11,692,013,098,647,200 60% 18,707,220,957,835,600
18,707,220,957,835,600 60% 29,931,553,532,536,900
29,931,553,532,536,900 60% 47,890,485,652,059,000
47,890,485,652,059,000 60% 76,624,777,043,294,400
76,624,777,043,294,400 60% ###
### 60% ###
### 60% ###
PLANING INVESTASI
2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 100% 114,000,000
9 114,000,000 100% 228,000,000
10 228,000,000 100% 456,000,000
11 456,000,000 100% 912,000,000
12 912,000,000 100% 1,824,000,000

2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 1,824,000,000 100% 3,648,000,000 1
2 3,648,000,000 100% 7,296,000,000 2
3 7,296,000,000 100% 14,592,000,000 3
4 14,592,000,000 100% 29,184,000,000 4
5 29,184,000,000 100% 58,368,000,000 5
6 58,368,000,000 100% 116,736,000,000 6
7 116,736,000,000 100% 233,472,000,000 7
8 233,472,000,000 100% 466,944,000,000 8
9 466,944,000,000 100% 933,888,000,000 9
10 933,888,000,000 100% 1,867,776,000,000 10
11 1,867,776,000,000 100% 3,735,552,000,000 11
12 3,735,552,000,000 100% 7,471,104,000,000 12

2022 2024
BULAN MODAL PROFIT TOTAL BULAN
1 7,471,104,000,000 100% 14,942,208,000,000 1
2 14,942,208,000,000 100% 29,884,416,000,000 2
3 29,884,416,000,000 100% 59,768,832,000,000 3
4 59,768,832,000,000 100% 119,537,664,000,000 4
5 119,537,664,000,000 100% 239,075,328,000,000 5
6 239,075,328,000,000 100% 478,150,656,000,000 6
7 478,150,656,000,000 100% 956,301,312,000,000 7
8 956,301,312,000,000 100% 1,912,602,624,000,000 8
9 1,912,602,624,000,000 100% 3,825,205,248,000,000 9
10 3,825,205,248,000,000 100% 7,650,410,496,000,000 10
11 7,650,410,496,000,000 100% 15,300,820,992,000,000 11
12 15,300,820,992,000,000 100% 30,601,641,984,000,000 12
 MODAL PROFIT TOTAL
30,601,641,984,000,000 100% 61,203,283,968,000,000
61,203,283,968,000,000 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###

MODAL PROFIT TOTAL

### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
PLANING INVESTASI
2020
Hari Ke- MODAL PROFIT TOTAL
1 25,000,000 3% 25,750,000
2 25,750,000 3% 26,522,500
3 26,522,500 3% 27,318,175
4 27,318,175 3% 28,137,720
5 28,137,720 3% 28,981,852
6 28,981,852 3% 29,851,307
7 29,851,307 3% 30,746,847
8 30,746,847 3% 31,669,252
9 31,669,252 3% 32,619,330
10 32,619,330 3% 33,597,909
11 33,597,909 3% 34,605,847
12 34,605,847 3% 35,644,022
13 35,644,022 3% 36,713,343
14 36,713,343 3% 37,814,743
15 37,814,743 3% 38,949,185
16 38,949,185 3% 40,117,661
17 40,117,661 3% 41,321,191
18 41,321,191 3% 42,560,827
19 42,560,827 3% 43,837,651
20 43,837,651 3% 45,152,781
21 45,152,781 3% 46,507,364
22 46,507,364 3% 47,902,585
23 47,902,585 3% 49,339,663
24 49,339,663 3% 50,819,853
25 50,819,853 3% 52,344,448
26 52,344,448 3% 53,914,782
27 53,914,782 3% 55,532,225
28 55,532,225 3% 57,198,192
29 57,198,192 3% 58,914,138
30 58,914,138 3% 60,681,562
31 60,681,562 3% 62,502,009
32 62,502,009 3% 64,377,069
33 64,377,069 3% 66,308,381
34 66,308,381 3% 68,297,632
35 68,297,632 3% 70,346,561
36 70,346,561 3% 72,456,958
37 72,456,958 3% 74,630,667
38 74,630,667 3% 76,869,587
39 76,869,587 3% 79,175,675
40 79,175,675 3% 81,550,945
41 81,550,945 3% 83,997,473
42 83,997,473 3% 86,517,397
43 86,517,397 3% 89,112,919
44 89,112,919 3% 91,786,307
45 91,786,307 3% 94,539,896
46 94,539,896 3% 97,376,093
47 97,376,093 3% 100,297,376
48 100,297,376 3% 103,306,297
49 103,306,297 3% 106,405,486
50 106,405,486 3% 109,597,650
51 109,597,650 3% 112,885,580
52 112,885,580 3% 116,272,147
53 116,272,147 3% 119,760,312
54 119,760,312 3% 123,353,121
55 123,353,121 3% 127,053,715
56 127,053,715 3% 130,865,326
57 130,865,326 3% 134,791,286
58 134,791,286 3% 138,835,025
59 138,835,025 3% 143,000,075
60 143,000,075 3% 147,290,078
61 147,290,078 3% 151,708,780
62 151,708,780 3% 156,260,043
63 156,260,043 3% 160,947,845
64 160,947,845 3% 165,776,280
65 165,776,280 3% 170,749,568
66 170,749,568 3% 175,872,055
67 175,872,055 3% 181,148,217
68 181,148,217 3% 186,582,664
69 186,582,664 3% 192,180,143
70 192,180,143 3% 197,945,548
71 197,945,548 3% 203,883,914
72 203,883,914 3% 210,000,432
73 210,000,432 3% 216,300,445
74 216,300,445 3% 222,789,458
75 222,789,458 3% 229,473,142
76 229,473,142 3% 236,357,336
77 236,357,336 3% 243,448,056
78 243,448,056 3% 250,751,498
79 250,751,498 3% 258,274,043
80 258,274,043 3% 266,022,264
81 266,022,264 3% 274,002,932
82 274,002,932 3% 282,223,020
83 282,223,020 3% 290,689,710
84 290,689,710 3% 299,410,402
85 299,410,402 3% 308,392,714
86 308,392,714 3% 317,644,495
87 317,644,495 3% 327,173,830
88 327,173,830 3% 336,989,045
89 336,989,045 3% 347,098,716
90 347,098,716 3% 357,511,678
 91 357,511,678 3% 368,237,028
92 368,237,028 3% 379,284,139
93 379,284,139 3% 390,662,663
94 390,662,663 3% 402,382,543
95 402,382,543 3% 414,454,019
96 414,454,019 3% 426,887,640
97 426,887,640 3% 439,694,269
98 439,694,269 3% 452,885,097
99 452,885,097 3% 466,471,650
100 466,471,650 3% 480,465,800
PLANING INVESTASI
2020
Hari Ke- MODAL PROFIT TOTAL
1 25,000,000 5% 26,250,000
2 26,250,000 5% 27,562,500
3 27,562,500 5% 28,940,625
4 28,940,625 5% 30,387,656
5 30,387,656 5% 31,907,039
6 31,907,039 5% 33,502,391
7 33,502,391 5% 35,177,511
8 35,177,511 5% 36,936,386
9 36,936,386 5% 38,783,205
10 38,783,205 5% 40,722,366
11 40,722,366 5% 42,758,484
12 42,758,484 5% 44,896,408
13 44,896,408 5% 47,141,229
14 47,141,229 5% 49,498,290
15 49,498,290 5% 51,973,204
16 51,973,204 5% 54,571,865
17 54,571,865 5% 57,300,458
18 57,300,458 5% 60,165,481
19 60,165,481 5% 63,173,755
20 63,173,755 5% 66,332,443
21 66,332,443 5% 69,649,065
22 69,649,065 5% 73,131,518
23 73,131,518 5% 76,788,094
24 76,788,094 5% 80,627,499
25 80,627,499 5% 84,658,874
26 84,658,874 5% 88,891,817
27 88,891,817 5% 93,336,408
28 93,336,408 5% 98,003,228
29 98,003,228 5% 102,903,390
30 102,903,390 5% 108,048,559
31 108,048,559 5% 113,450,987
32 113,450,987 5% 119,123,537
33 119,123,537 5% 125,079,714
34 125,079,714 5% 131,333,699
35 131,333,699 5% 137,900,384
36 137,900,384 5% 144,795,403
37 144,795,403 5% 152,035,174
38 152,035,174 5% 159,636,932
39 159,636,932 5% 167,618,779
40 167,618,779 5% 175,999,718
41 175,999,718 5% 184,799,704
42 184,799,704 5% 194,039,689
43 194,039,689 5% 203,741,673
44 203,741,673 5% 213,928,757
45 213,928,757 5% 224,625,195
46 224,625,195 5% 235,856,455
47 235,856,455 5% 247,649,277
48 247,649,277 5% 260,031,741
49 260,031,741 5% 273,033,328
50 273,033,328 5% 286,684,995
51 286,684,995 5% 301,019,244
52 301,019,244 5% 316,070,207
53 316,070,207 5% 331,873,717
54 331,873,717 5% 348,467,403
55 348,467,403 5% 365,890,773
56 365,890,773 5% 384,185,312
57 384,185,312 5% 403,394,577
58 403,394,577 5% 423,564,306
59 423,564,306 5% 444,742,521
60 444,742,521 5% 466,979,647
61 466,979,647 5% 490,328,630
62 490,328,630 5% 514,845,061
63 514,845,061 5% 540,587,314
64 540,587,314 5% 567,616,680
65 567,616,680 5% 595,997,514
66 595,997,514 5% 625,797,390
67 625,797,390 5% 657,087,259
68 657,087,259 5% 689,941,622
69 689,941,622 5% 724,438,703
70 724,438,703 5% 760,660,638
71 760,660,638 5% 798,693,670
72 798,693,670 5% 838,628,354
73 838,628,354 5% 880,559,772
74 880,559,772 5% 924,587,760
75 924,587,760 5% 970,817,148
76 970,817,148 5% 1,019,358,005
77 1,019,358,005 5% 1,070,325,906
78 1,070,325,906 5% 1,123,842,201
79 1,123,842,201 5% 1,180,034,311
80 1,180,034,311 5% 1,239,036,027
81 1,239,036,027 5% 1,300,987,828
82 1,300,987,828 5% 1,366,037,219
83 1,366,037,219 5% 1,434,339,080
84 1,434,339,080 5% 1,506,056,034
85 1,506,056,034 5% 1,581,358,836
86 1,581,358,836 5% 1,660,426,778
87 1,660,426,778 5% 1,743,448,117
88 1,743,448,117 5% 1,830,620,523
89 1,830,620,523 5% 1,922,151,549
90 1,922,151,549 5% 2,018,259,126
 91 2,018,259,126 5% 2,119,172,083
92 2,119,172,083 5% 2,225,130,687
93 2,225,130,687 5% 2,336,387,221
94 2,336,387,221 5% 2,453,206,582
95 2,453,206,582 5% 2,575,866,911
96 2,575,866,911 5% 2,704,660,257
97 2,704,660,257 5% 2,839,893,270
98 2,839,893,270 5% 2,981,887,933
99 2,981,887,933 5% 3,130,982,330
100 3,130,982,330 5% 3,287,531,446