TAHUN BULAN MODAL (Rp) PROFIT (%) PROFIT (Rp)

1 10,000,000 10% 1,000,000

2 11,000,000 10% 1,100,000
3 12,100,000 10% 1,210,000
4 13,310,000 10% 1,331,000
5 14,641,000 10% 1,464,100
6 16,105,100 10% 1,610,510
1
7 17,715,610 10% 1,771,561
8 19,487,171 10% 1,948,717
9 21,435,888 10% 2,143,589
10 23,579,477 10% 2,357,948
11 25,937,425 10% 2,593,742
12 28,531,167 10% 2,853,117
13 31,384,284 10% 3,138,428
14 34,522,712 10% 3,452,271
15 37,974,983 10% 3,797,498
16 41,772,482 10% 4,177,248
17 45,949,730 10% 4,594,973
18 50,544,703 10% 5,054,470
2
19 55,599,173 10% 5,559,917
20 61,159,090 10% 6,115,909
21 67,274,999 10% 6,727,500
22 74,002,499 10% 7,400,250
23 81,402,749 10% 8,140,275
24 89,543,024 10% 8,954,302
25 98,497,327 10% 9,849,733
26 108,347,059 10% 10,834,706
27 119,181,765 10% 11,918,177
28 131,099,942 10% 13,109,994
29 144,209,936 10% 14,420,994
30 158,630,930 10% 15,863,093
3
31 174,494,023 10% 17,449,402
32 191,943,425 10% 19,194,342
33 211,137,767 10% 21,113,777
34 232,251,544 10% 23,225,154
35 255,476,699 10% 25,547,670
36 281,024,368 10% 28,102,437
37 309,126,805 10% 30,912,681
38 340,039,486 10% 34,003,949
39 374,043,434 10% 37,404,343
40 411,447,778 10% 41,144,778
41 452,592,556 10% 45,259,256
42 497,851,811 10% 49,785,181
4
43 547,636,992 10% 54,763,699
44 602,400,692 10% 60,240,069
45 662,640,761 10% 66,264,076
46 728,904,837 10% 72,890,484
 47 801,795,321 10% 80,179,532
48 881,974,853 10% 88,197,485
49 970,172,338 10% 97,017,234
50 1,067,189,572 10% 106,718,957
51 1,173,908,529 10% 117,390,853
52 1,291,299,382 10% 129,129,938
53 1,420,429,320 10% 142,042,932
54 1,562,472,252 10% 156,247,225
5
55 1,718,719,477 10% 171,871,948
56 1,890,591,425 10% 189,059,142
57 2,079,650,567 10% 207,965,057
58 2,287,615,624 10% 228,761,562
59 2,516,377,186 10% 251,637,719
60 2,768,014,905 10% 276,801,490
61 3,044,816,395 10% 304,481,640
62 3,349,298,035 10% 334,929,803
63 3,684,227,838 10% 368,422,784
64 4,052,650,622 10% 405,265,062
65 4,457,915,685 10% 445,791,568
66 4,903,707,253 10% 490,370,725
6
67 5,394,077,978 10% 539,407,798
68 5,933,485,776 10% 593,348,578
69 6,526,834,354 10% 652,683,435
70 7,179,517,789 10% 717,951,779
71 7,897,469,568 10% 789,746,957
72 8,687,216,525 10% 868,721,652
73 9,555,938,177 10% 955,593,818
74 10,511,531,995 10% 1,051,153,200
75 11,562,685,195 10% 1,156,268,519
76 12,718,953,714 10% 1,271,895,371
77 13,990,849,085 10% 1,399,084,909
78 15,389,933,994 10% 1,538,993,399
7
79 16,928,927,393 10% 1,692,892,739
80 18,621,820,133 10% 1,862,182,013
81 20,484,002,146 10% 2,048,400,215
82 22,532,402,360 10% 2,253,240,236
83 24,785,642,596 10% 2,478,564,260
84 27,264,206,856 10% 2,726,420,686
85 29,990,627,542 10% 2,999,062,754
86 32,989,690,296 10% 3,298,969,030
87 36,288,659,326 10% 3,628,865,933
88 39,917,525,258 10% 3,991,752,526
89 43,909,277,784 10% 4,390,927,778
90 48,300,205,562 10% 4,830,020,556
8
91 53,130,226,118 10% 5,313,022,612
92 58,443,248,730 10% 5,844,324,873
93 64,287,573,603 10% 6,428,757,360
94 70,716,330,964 10% 7,071,633,096
 95 77,787,964,060 10% 7,778,796,406
96 85,566,760,466 10% 8,556,676,047
97 94,123,436,513 10% 9,412,343,651
98 103,535,780,164 10% 10,353,578,016
99 113,889,358,180 10% 11,388,935,818
100 125,278,293,998 10% 12,527,829,400
101 137,806,123,398 10% 13,780,612,340
102 151,586,735,738 10% 15,158,673,574
9
103 166,745,409,312 10% 16,674,540,931
104 183,419,950,243 10% 18,341,995,024
105 201,761,945,267 10% 20,176,194,527
106 221,938,139,794 10% 22,193,813,979
107 244,131,953,773 10% 24,413,195,377
108 268,545,149,151 10% 26,854,514,915
109 295,399,664,066 10% 29,539,966,407
110 324,939,630,473 10% 32,493,963,047
111 357,433,593,520 10% 35,743,359,352
112 393,176,952,872 10% 39,317,695,287
113 432,494,648,159 10% 43,249,464,816
114 475,744,112,975 10% 47,574,411,297
10
115 523,318,524,272 10% 52,331,852,427
116 575,650,376,699 10% 57,565,037,670
117 633,215,414,369 10% 63,321,541,437
118 696,536,955,806 10% 69,653,695,581
119 766,190,651,387 10% 76,619,065,139
120 842,809,716,526 10% 84,280,971,653
SALDO AKHIR (Rp)
11,000,000
12,100,000
13,310,000
14,641,000
16,105,100
17,715,610
19,487,171
21,435,888
23,579,477
25,937,425
28,531,167
31,384,284
34,522,712
37,974,983
41,772,482
45,949,730
50,544,703
55,599,173
61,159,090
67,274,999
74,002,499
81,402,749
89,543,024
98,497,327
108,347,059
119,181,765
131,099,942
144,209,936
158,630,930
174,494,023
191,943,425
211,137,767
232,251,544
255,476,699
281,024,368
309,126,805
340,039,486
374,043,434
411,447,778
452,592,556
497,851,811
547,636,992
602,400,692
662,640,761
728,904,837
801,795,321
 881,974,853
970,172,338
1,067,189,572
1,173,908,529
1,291,299,382
1,420,429,320
1,562,472,252
1,718,719,477
1,890,591,425
2,079,650,567
2,287,615,624
2,516,377,186
2,768,014,905
3,044,816,395
3,349,298,035
3,684,227,838
4,052,650,622
4,457,915,685
4,903,707,253
5,394,077,978
5,933,485,776
6,526,834,354
7,179,517,789
7,897,469,568
8,687,216,525
9,555,938,177
10,511,531,995
11,562,685,195
12,718,953,714
13,990,849,085
15,389,933,994
16,928,927,393
18,621,820,133
20,484,002,146
22,532,402,360
24,785,642,596
27,264,206,856
29,990,627,542
32,989,690,296
36,288,659,326
39,917,525,258
43,909,277,784
48,300,205,562
53,130,226,118
58,443,248,730
64,287,573,603
70,716,330,964
77,787,964,060
 85,566,760,466
94,123,436,513
103,535,780,164
113,889,358,180
125,278,293,998
137,806,123,398
151,586,735,738
166,745,409,312
183,419,950,243
201,761,945,267
221,938,139,794
244,131,953,773
268,545,149,151
295,399,664,066
324,939,630,473
357,433,593,520
393,176,952,872
432,494,648,159
475,744,112,975
523,318,524,272
575,650,376,699
633,215,414,369
696,536,955,806
766,190,651,387
842,809,716,526
927,090,688,178
TAHUN BULAN MODAL (Rp) PROFIT (%) PROFIT (Rp)
1 6,000,000 10% 600,000
2 6,600,000 10% 660,000
3 7,260,000 10% 726,000
4 7,986,000 10% 798,600
5 8,784,600 10% 878,460
6 9,663,060 10% 966,306
1
7 10,629,366 10% 1,062,937
8 11,692,303 10% 1,169,230
9 12,861,533 10% 1,286,153
10 14,147,686 10% 1,414,769
11 15,562,455 10% 1,556,245
12 17,118,700 10% 1,711,870
13 18,830,570 10% 1,883,057
14 20,713,627 10% 2,071,363
15 22,784,990 10% 2,278,499
16 25,063,489 10% 2,506,349
17 27,569,838 10% 2,756,984
18 30,326,822 10% 3,032,682
2
19 33,359,504 10% 3,335,950
20 36,695,454 10% 3,669,545
21 40,365,000 10% 4,036,500
22 44,401,500 10% 4,440,150
23 48,841,650 10% 4,884,165
24 53,725,815 10% 5,372,581
25 59,098,396 10% 5,909,840
26 65,008,236 10% 6,500,824
27 71,509,059 10% 7,150,906
28 78,659,965 10% 7,865,997
29 86,525,962 10% 8,652,596
30 95,178,558 10% 9,517,856
3
31 104,696,414 10% 10,469,641
32 115,166,055 10% 11,516,605
33 126,682,660 10% 12,668,266
34 139,350,927 10% 13,935,093
35 153,286,019 10% 15,328,602
36 168,614,621 10% 16,861,462
37 185,476,083 10% 18,547,608
38 204,023,692 10% 20,402,369
39 224,426,061 10% 22,442,606
40 246,868,667 10% 24,686,867
41 271,555,533 10% 27,155,553
42 298,711,087 10% 29,871,109
4
43 328,582,195 10% 32,858,220
44 361,440,415 10% 36,144,041
45 397,584,456 10% 39,758,446
46 437,342,902 10% 43,734,290
 47 481,077,192 10% 48,107,719
48 529,184,912 10% 52,918,491
49 582,103,403 10% 58,210,340
50 640,313,743 10% 64,031,374
51 704,345,117 10% 70,434,512
52 774,779,629 10% 77,477,963
53 852,257,592 10% 85,225,759
54 937,483,351 10% 93,748,335
5
55 1,031,231,686 10% 103,123,169
56 1,134,354,855 10% 113,435,485
57 1,247,790,340 10% 124,779,034
58 1,372,569,374 10% 137,256,937
59 1,509,826,312 10% 150,982,631
60 1,660,808,943 10% 166,080,894
61 1,826,889,837 10% 182,688,984
62 2,009,578,821 10% 200,957,882
63 2,210,536,703 10% 221,053,670
64 2,431,590,373 10% 243,159,037
65 2,674,749,411 10% 267,474,941
66 2,942,224,352 10% 294,222,435
6
67 3,236,446,787 10% 323,644,679
68 3,560,091,466 10% 356,009,147
69 3,916,100,612 10% 391,610,061
70 4,307,710,673 10% 430,771,067
71 4,738,481,741 10% 473,848,174
72 5,212,329,915 10% 521,232,991
73 5,733,562,906 10% 573,356,291
74 6,306,919,197 10% 630,691,920
75 6,937,611,117 10% 693,761,112
76 7,631,372,228 10% 763,137,223
77 8,394,509,451 10% 839,450,945
78 9,233,960,396 10% 923,396,040
7
79 10,157,356,436 10% 1,015,735,644
80 11,173,092,080 10% 1,117,309,208
81 12,290,401,288 10% 1,229,040,129
82 13,519,441,416 10% 1,351,944,142
83 14,871,385,558 10% 1,487,138,556
84 16,358,524,114 10% 1,635,852,411
85 17,994,376,525 10% 1,799,437,653
86 19,793,814,178 10% 1,979,381,418
87 21,773,195,595 10% 2,177,319,560
88 23,950,515,155 10% 2,395,051,515
89 26,345,566,670 10% 2,634,556,667
90 28,980,123,337 10% 2,898,012,334
8
91 31,878,135,671 10% 3,187,813,567
92 35,065,949,238 10% 3,506,594,924
93 38,572,544,162 10% 3,857,254,416
94 42,429,798,578 10% 4,242,979,858
 95 46,672,778,436 10% 4,667,277,844
96 51,340,056,280 10% 5,134,005,628
97 56,474,061,908 10% 5,647,406,191
98 62,121,468,098 10% 6,212,146,810
99 68,333,614,908 10% 6,833,361,491
100 75,166,976,399 10% 7,516,697,640
101 82,683,674,039 10% 8,268,367,404
102 90,952,041,443 10% 9,095,204,144
9
103 100,047,245,587 10% 10,004,724,559
104 110,051,970,146 10% 11,005,197,015
105 121,057,167,160 10% 12,105,716,716
106 133,162,883,876 10% 13,316,288,388
107 146,479,172,264 10% 14,647,917,226
108 161,127,089,490 10% 16,112,708,949
109 177,239,798,440 10% 17,723,979,844
110 194,963,778,284 10% 19,496,377,828
111 214,460,156,112 10% 21,446,015,611
112 235,906,171,723 10% 23,590,617,172
113 259,496,788,895 10% 25,949,678,890
114 285,446,467,785 10% 28,544,646,778
10
115 313,991,114,563 10% 31,399,111,456
116 345,390,226,020 10% 34,539,022,602
117 379,929,248,622 10% 37,992,924,862
118 417,922,173,484 10% 41,792,217,348
119 459,714,390,832 10% 45,971,439,083
120 505,685,829,915 10% 50,568,582,992
SALDO AKHIR (Rp)
6,600,000
7,260,000
7,986,000
8,784,600
9,663,060
10,629,366
11,692,303
12,861,533
14,147,686
15,562,455
17,118,700
18,830,570
20,713,627
22,784,990
25,063,489
27,569,838
30,326,822
33,359,504
36,695,454
40,365,000
44,401,500
48,841,650
53,725,815
59,098,396
65,008,236
71,509,059
78,659,965
86,525,962
95,178,558
104,696,414
115,166,055
126,682,660
139,350,927
153,286,019
168,614,621
185,476,083
204,023,692
224,426,061
246,868,667
271,555,533
298,711,087
328,582,195
361,440,415
397,584,456
437,342,902
481,077,192
 529,184,912
582,103,403
640,313,743
704,345,117
774,779,629
852,257,592
937,483,351
1,031,231,686
1,134,354,855
1,247,790,340
1,372,569,374
1,509,826,312
1,660,808,943
1,826,889,837
2,009,578,821
2,210,536,703
2,431,590,373
2,674,749,411
2,942,224,352
3,236,446,787
3,560,091,466
3,916,100,612
4,307,710,673
4,738,481,741
5,212,329,915
5,733,562,906
6,306,919,197
6,937,611,117
7,631,372,228
8,394,509,451
9,233,960,396
10,157,356,436
11,173,092,080
12,290,401,288
13,519,441,416
14,871,385,558
16,358,524,114
17,994,376,525
19,793,814,178
21,773,195,595
23,950,515,155
26,345,566,670
28,980,123,337
31,878,135,671
35,065,949,238
38,572,544,162
42,429,798,578
46,672,778,436
 51,340,056,280
56,474,061,908
62,121,468,098
68,333,614,908
75,166,976,399
82,683,674,039
90,952,041,443
100,047,245,587
110,051,970,146
121,057,167,160
133,162,883,876
146,479,172,264
161,127,089,490
177,239,798,440
194,963,778,284
214,460,156,112
235,906,171,723
259,496,788,895
285,446,467,785
313,991,114,563
345,390,226,020
379,929,248,622
417,922,173,484
459,714,390,832
505,685,829,915
556,254,412,907