PLANING INVESTASI 2020

Bulan Ke MODAL PROFIT TOTAL Bulan Ke MODAL

1 80,000,000 25% 100,000,000 1 80,000,000
2 100,000,000 25% 125,000,000 2 104,000,000
3 125,000,000 25% 156,250,000 3 135,200,000
4 156,250,000 25% 195,312,500 4 175,760,000
5 195,312,500 25% 244,140,625 5 228,488,000
6 244,140,625 25% 305,175,781 6 297,034,400
7 305,175,781 25% 381,469,727 7 386,144,720
8 381,469,727 25% 476,837,158 8 501,988,136
9 476,837,158 25% 596,046,448 9 652,584,577
10 596,046,448 25% 745,058,060 10 848,359,950
11 745,058,060 25% 931,322,575 11 1,102,867,935
12 931,322,575 25% 1,164,153,218 12 1,433,728,315
13 1,164,153,218 25% 1,455,191,523 13 1,863,846,810
14 1,455,191,523 25% 1,818,989,404 14 2,423,000,853
15 1,818,989,404 25% 2,273,736,754 15 3,149,901,109
16 2,273,736,754 25% 2,842,170,943 16 4,094,871,441
17 2,842,170,943 25% 3,552,713,679 17 5,323,332,873
18 3,552,713,679 25% 4,440,892,099 18 6,920,332,736
19 4,440,892,099 25% 5,551,115,123 19 8,996,432,556
20 5,551,115,123 25% 6,938,893,904 20 11,695,362,323
21 6,938,893,904 25% 8,673,617,380 21 15,203,971,020
22 8,673,617,380 25% 10,842,021,725 22 19,765,162,326
23 10,842,021,725 25% 13,552,527,156 23 25,694,711,024
24 13,552,527,156 25% 16,940,658,945 24 33,403,124,331
PROFIT TOTAL Bulan Ke MODAL PROFIT TOTAL
30% 104,000,000 1 80,000,000 40% 112,000,000
30% 135,200,000 2 112,000,000 40% 156,800,000
30% 175,760,000 3 156,800,000 40% 219,520,000
30% 228,488,000 4 219,520,000 40% 307,328,000
30% 297,034,400 5 307,328,000 40% 430,259,200
30% 386,144,720 6 430,259,200 40% 602,362,880
30% 501,988,136 7 602,362,880 40% 843,308,032
30% 652,584,577 8 843,308,032 40% 1,180,631,245
30% 848,359,950 9 1,180,631,245 40% 1,652,883,743
30% 1,102,867,935 10 1,652,883,743 40% 2,314,037,240
30% 1,433,728,315 11 2,314,037,240 40% 3,239,652,136
30% 1,863,846,810 12 3,239,652,136 40% 4,535,512,990
30% 2,423,000,853 13 4,535,512,990 40% 6,349,718,186
30% 3,149,901,109 14 6,349,718,186 40% 8,889,605,460
30% 4,094,871,441 15 8,889,605,460 40% 12,445,447,645
30% 5,323,332,873 16 12,445,447,645 40% 17,423,626,702
30% 6,920,332,736 17 17,423,626,702 40% 24,393,077,383
30% 8,996,432,556 18 24,393,077,383 40% 34,150,308,337
30% 11,695,362,323 19 34,150,308,337 40% 47,810,431,672
30% 15,203,971,020 20 47,810,431,672 40% 66,934,604,340
30% 19,765,162,326 21 66,934,604,340 40% 93,708,446,076
30% 25,694,711,024 22 93,708,446,076 40% 131,191,824,507
30% 33,403,124,331 23 131,191,824,507 40% 183,668,554,310
30% 43,424,061,630 24 183,668,554,310 40% 257,135,976,033
Bulan Ke MODAL PROFIT TOTAL
1 80,000,000 50% 120,000,000
2 120,000,000 50% 180,000,000
3 180,000,000 50% 270,000,000
4 270,000,000 50% 405,000,000
5 405,000,000 50% 607,500,000
6 607,500,000 50% 911,250,000
7 911,250,000 50% 1,366,875,000
8 1,366,875,000 50% 2,050,312,500
9 2,050,312,500 50% 3,075,468,750
10 3,075,468,750 50% 4,613,203,125
11 4,613,203,125 50% 6,919,804,688
12 6,919,804,688 50% 10,379,707,031
13 10,379,707,031 50% 15,569,560,547
14 15,569,560,547 50% 23,354,340,820
15 23,354,340,820 50% 35,031,511,230
16 35,031,511,230 50% 52,547,266,846
17 52,547,266,846 50% 78,820,900,269
18 78,820,900,269 50% 118,231,350,403
19 118,231,350,403 50% 177,347,025,604
20 177,347,025,604 50% 266,020,538,406
21 266,020,538,406 50% 399,030,807,610
22 399,030,807,610 50% 598,546,211,414
23 598,546,211,414 50% 897,819,317,122
24 897,819,317,122 50% 1,346,728,975,682