2 Rp 165,000 10% Rp 16,500 Rp 220,000 10% Rp 22,000 Rp 275,000 10% Rp 27,500 Rp 15,000 82% Rp 12,300 Rp 27,300
3 Rp 181,500 10% Rp 18,150 Rp 242,000 10% Rp 24,200 Rp 302,500 10% Rp 30,250 Rp 20,000 82% Rp 16,400 Rp 36,400
4 Rp 199,650 10% Rp 19,965 Rp 266,200 10% Rp 26,620 Rp 332,750 10% Rp 33,275 Rp 25,000 82% Rp 20,500 Rp 45,500
5 Rp 219,615 10% Rp 21,962 Rp 292,820 10% Rp 29,282 Rp 366,025 10% Rp 36,603 Rp 30,000 82% Rp 24,600 Rp 54,600
6 Rp 241,577 10% Rp 24,158 Rp 322,102 10% Rp 32,210 Rp 402,628 10% Rp 40,263 Rp 35,000 82% Rp 28,700 Rp 63,700
7 Rp 265,734 10% Rp 26,573 Rp 354,312 10% Rp 35,431 Rp 442,890 10% Rp 44,289 Rp 40,000 82% Rp 32,800 Rp 72,800
8 Rp 292,308 10% Rp 29,231 Rp 389,743 10% Rp 38,974 Rp 487,179 10% Rp 48,718 Rp 45,000 82% Rp 36,900 Rp 81,900
9 Rp 321,538 10% Rp 32,154 Rp 428,718 10% Rp 42,872 Rp 535,897 10% Rp 53,590 Rp 50,000 82% Rp 41,000 Rp 91,000
10 Rp 353,692 10% Rp 35,369 Rp 471,590 10% Rp 47,159 Rp 589,487 10% Rp 58,949 Rp 55,000 82% Rp 45,100 Rp 100,100
11 Rp 389,061 10% Rp 38,906 Rp 518,748 10% Rp 51,875 Rp 648,436 10% Rp 64,844 Rp 60,000 82% Rp 49,200 Rp 109,200
12 Rp 427,968 10% Rp 42,797 Rp 570,623 10% Rp 57,062 Rp 713,279 10% Rp 71,328 Rp 65,000 82% Rp 53,300 Rp 118,300
13 Rp 470,764 10% Rp 47,076 Rp 627,686 10% Rp 62,769 Rp 784,607 10% Rp 78,461 Rp 70,000 82% Rp 57,400 Rp 127,400
14 Rp 517,841 10% Rp 51,784 Rp 690,454 10% Rp 69,045 Rp 863,068 10% Rp 86,307 Rp 75,000 82% Rp 61,500 Rp 136,500
15 Rp 569,625 10% Rp 56,962 Rp 759,500 10% Rp 75,950 Rp 949,375 10% Rp 94,937 Rp 80,000 82% Rp 65,600 Rp 145,600
16 Rp 626,587 10% Rp 62,659 Rp 835,450 10% Rp 83,545 Rp 1,044,312 10% Rp 104,431 Rp 85,000 82% Rp 69,700 Rp 154,700
17 Rp 689,246 10% Rp 68,925 Rp 918,995 10% Rp 91,899 Rp 1,148,743 10% Rp 114,874 Rp 90,000 82% Rp 73,800 Rp 163,800
18 Rp 758,171 10% Rp 75,817 Rp 1,010,894 10% Rp 101,089 Rp 1,263,618 10% Rp 126,362 Rp 95,000 82% Rp 77,900 Rp 172,900
19 Rp 833,988 10% Rp 83,399 Rp 1,111,983 10% Rp 111,198 Rp 1,389,979 10% Rp 138,998 Rp 100,000 82% Rp 82,000 Rp 182,000
20 Rp 917,386 10% Rp 91,739 Rp 1,223,182 10% Rp 122,318 Rp 1,528,977 10% Rp 152,898 Rp 105,000 82% Rp 86,100 Rp 191,100
21 Rp 1,009,125 10% Rp 100,912 Rp 1,345,500 10% Rp 134,550 Rp 1,681,875 10% Rp 168,187 Rp 110,000 82% Rp 90,200 Rp 200,200
22 Rp 1,110,037 10% Rp 111,004 Rp 1,480,050 10% Rp 148,005 Rp 1,850,062 10% Rp 185,006 Rp 115,000 82% Rp94,300 Rp 209,300
23 Rp 1,221,041 10% Rp 122,104 Rp 1,628,055 10% Rp 162,805 Rp 2,035,069 10% Rp 203,507 Rp 120,000 82% Rp98,400 Rp 218,400
24 Rp 1,343,145 10% Rp 134,315 Rp 1,790,860 10% Rp 179,086 Rp 2,238,576 10% Rp 223,858 Rp 125,000 82% Rp102,500 Rp 227,500
25 Rp 1,477,460 10% Rp 147,746 Rp 1,969,947 10% Rp 196,995 Rp 2,462,433 10% Rp 246,243 Rp 130,000 82% Rp106,600 Rp 236,600
26 Rp 1,625,206 10% Rp 162,521 Rp 2,166,941 10% Rp 216,694 Rp 2,708,676 10% Rp 270,868 Rp 135,000 82% Rp110,700 Rp 245,700
27 Rp 1,787,726 10% Rp 178,773 Rp 2,383,635 10% Rp 238,364 Rp 2,979,544 10% Rp 297,954 Rp 140,000 82% Rp114,800 Rp 254,800
28 Rp 1,966,499 10% Rp 196,650 Rp 2,621,999 10% Rp 262,200 Rp 3,277,499 10% Rp 327,750 Rp 145,000 82% Rp118,900 Rp 263,900
29 Rp 2,163,149 10% Rp 216,315 Rp 2,884,199 10% Rp 288,420 Rp 3,605,248 10% Rp 360,525 Rp 150,000 82% Rp123,000 Rp 273,000
30 Rp 2,379,464 10% Rp 237,946 Rp 3,172,619 10% Rp 317,262 Rp 3,965,773 10% Rp 396,577 Rp 155,000 82% Rp127,100 Rp 282,100
31 Rp 2,617,410 10% Rp 261,741 Rp 3,489,880 10% Rp 348,988 Rp 4,362,351 10% Rp 436,235 Rp 160,000 82% Rp131,200 Rp 291,200
T O T A L Rp 2,879,151 T O T A L Rp 3,838,868 T O T A L Rp 4,798,586 Rp 165,000 82% Rp135,300 Rp 300,300
Rp 170,000 82% Rp139,400 Rp 309,400
Rp 175,000 82% Rp143,500 Rp 318,500
Rp 180,000 82% Rp147,600 Rp 327,600
Rp 185,000 82% Rp151,700 Rp 336,700
Rp 190,000 82% Rp155,800 Rp 345,800
Rp 195,000 82% Rp159,900 Rp 354,900
Rp 200,000 82% Rp164,000 Rp 364,000
1 Rp 150,000 10% Rp 15,000 Rp 20,000 Rp 200,000 10% Rp 20,000 Rp 25,000 Rp 250,000 10% Rp 25,000 Rp 35,000
2 Rp 165,000 10% Rp 16,500 Rp 20,000 Rp 220,000 10% Rp 22,000 Rp 30,000 Rp 275,000 10% Rp 27,500 Rp 40,000
3 Rp 181,500 10% Rp 18,150 Rp 25,000 Rp 242,000 10% Rp 24,200 Rp 30,000 Rp 302,500 10% Rp 30,250 Rp 40,000
4 Rp 199,650 10% Rp 19,965 Rp 25,000 Rp 266,200 10% Rp 26,620 Rp 35,000 Rp 332,750 10% Rp 33,275 Rp 45,000
5 Rp 219,615 10% Rp 21,962 Rp 30,000 Rp 292,820 10% Rp 29,282 Rp 40,000 Rp 366,025 10% Rp 36,603 Rp 50,000
6 Rp 241,577 10% Rp 24,158 Rp 30,000 Rp 322,102 10% Rp 32,210 Rp 40,000 Rp 402,628 10% Rp 40,263 Rp 50,000
7 Rp 265,734 10% Rp 26,573 Rp 35,000 Rp 354,312 10% Rp 35,431 Rp 45,000 Rp 442,890 10% Rp 44,289 Rp 60,000
8 Rp 292,308 10% Rp 29,231 Rp 40,000 Rp 389,743 10% Rp 38,974 Rp 50,000 Rp 487,179 10% Rp 48,718 Rp 65,000
9 Rp 321,538 10% Rp 32,154 Rp 40,000 Rp 428,718 10% Rp 42,872 Rp 55,000 Rp 535,897 10% Rp 53,590 Rp 70,000
10 Rp 353,692 10% Rp 35,369 Rp 45,000 Rp 471,590 10% Rp 47,159 Rp 60,000 Rp 589,487 10% Rp 58,949 Rp 80,000
11 Rp 389,061 10% Rp 38,906 Rp 50,000 Rp 518,748 10% Rp 51,875 Rp 65,000 Rp 648,436 10% Rp 64,844 Rp 80,000
12 Rp 427,968 10% Rp 42,797 Rp 55,000 Rp 570,623 10% Rp 57,062 Rp 70,000 Rp 713,279 10% Rp 71,328 Rp 90,000
13 Rp 470,764 10% Rp 47,076 Rp 60,000 Rp 627,686 10% Rp 62,769 Rp 80,000 Rp 784,607 10% Rp 78,461 Rp 10,000
14 Rp 517,841 10% Rp 51,784 Rp 65,000 Rp 690,454 10% Rp 69,045 Rp 85,000 Rp 863,068 10% Rp 86,307 Rp 110,000
15 Rp 569,625 10% Rp 56,962 Rp 70,000 Rp 759,500 10% Rp 75,950 Rp 95,000 Rp 949,375 10% Rp 94,937 Rp 115,000
16 Rp 626,587 10% Rp 62,659 Rp 80,000 Rp 835,450 10% Rp 83,545 Rp 105,000 Rp 1,044,312 10% Rp 104,431 Rp 130,000
17 Rp 689,246 10% Rp 68,925 Rp 85,000 Rp 918,995 10% Rp 91,899 Rp 115,000 Rp 1,148,743 10% Rp 114,874 Rp 140,000
18 Rp 758,171 10% Rp 75,817 Rp 95,000 Rp 1,010,894 10% Rp 101,089 Rp 125,000 Rp 1,263,618 10% Rp 126,362 Rp 155,000
19 Rp 833,988 10% Rp 83,399 Rp 105,000 Rp 1,111,983 10% Rp 111,198 Rp 140,000 Rp 1,389,979 10% Rp 138,998 Rp 170,000
20 Rp 917,386 10% Rp 91,739 Rp 115,000 Rp 1,223,182 10% Rp 122,318 Rp 150,000 Rp 1,528,977 10% Rp 152,898 Rp 190,000
21 Rp 1,009,125 10% Rp 100,912 Rp 125,000 Rp 1,345,500 10% Rp 134,550 Rp 165,000 Rp 1,681,875 10% Rp 168,187 Rp 205,000
22 Rp 1,110,037 10% Rp 111,004 Rp 140,000 Rp 1,480,050 10% Rp 148,005 Rp 185,000 Rp 1,850,062 10% Rp 185,006 Rp 230,000
23 Rp 1,221,041 10% Rp 122,104 Rp 150,000 Rp 1,628,055 10% Rp 162,805 Rp 200,000 Rp 2,035,069 10% Rp 203,507 Rp 250,000
24 Rp 1,343,145 10% Rp 134,315 Rp 165,000 Rp 1,790,860 10% Rp 179,086 Rp 220,000 Rp 2,238,576 10% Rp 223,858 Rp 275,000
25 Rp 1,477,460 10% Rp 147,746 Rp 180,000 Rp 1,969,947 10% Rp 196,995 Rp 240,000 Rp 2,462,433 10% Rp 246,243 Rp 300,000
26 Rp 1,625,206 10% Rp 162,521 Rp 200,000 Rp 2,166,941 10% Rp 216,694 Rp 265,000 Rp 2,708,676 10% Rp 270,868 Rp 330,000
27 Rp 1,787,726 10% Rp 178,773 Rp 220,000 Rp 2,383,635 10% Rp 238,364 Rp 295,000 Rp 2,979,544 10% Rp 297,954 Rp 365,000
28 Rp 1,966,499 10% Rp 196,650 Rp 240,000 Rp 2,621,999 10% Rp 262,200 Rp 320,000 Rp 3,277,499 10% Rp 327,750 Rp 400,000
29 Rp 2,163,149 10% Rp 216,315 Rp 265,000 Rp 2,884,199 10% Rp 288,420 Rp 355,000 Rp 3,605,248 10% Rp 360,525 Rp 440,000
30 Rp 2,379,464 10% Rp 237,946 Rp 290,000 Rp 3,172,619 10% Rp 317,262 Rp 390,000 Rp 3,965,773 10% Rp 396,577 Rp 485,000
31 Rp 2,617,410 10% Rp 261,741 Rp 320,000 Rp 3,489,880 10% Rp 348,988 Rp 425,000 Rp 4,362,351 10% Rp 436,235 Rp 530,000
T O T A L Rp 2,879,151 T O T A L Rp 3,838,868 T O T A L Rp 4,798,586
Rp 100,000 10% Rp 10,000 Rp 100,000 10% Rp 10,000 Rp 15,000
Rp 110,000 10% Rp 11,000 Rp 110,000 10% Rp 11,000 Rp 15,000
Rp 121,000 10% Rp 12,100 Rp 121,000 10% Rp 12,100 Rp 15,000
Rp 133,100 10% Rp 13,310 Rp 133,100 10% Rp 13,310 Rp 15,000
Rp 146,410 10% Rp 14,641 Rp 146,410 10% Rp 14,641 Rp 15,000
Rp 161,051 10% Rp 16,105 Rp 161,051 10% Rp 16,105 Rp 20,000
Rp 177,156 10% Rp 17,716 Rp 177,156 10% Rp 17,716 Rp 25,000
Rp 194,872 10% Rp 19,487 Rp 194,872 10% Rp 19,487 Rp 25,000
Rp 214,359 10% Rp 21,436 Rp 214,359 10% Rp 21,436 Rp 30,000
Rp 235,795 10% Rp 23,579 Rp 235,795 10% Rp 23,579 Rp 30,000
Rp 259,374 10% Rp 25,937 Rp 259,374 10% Rp 25,937 Rp 35,000
Rp 285,312 10% Rp 28,531 Rp 285,312 10% Rp 28,531 Rp 35,000
Rp 313,843 10% Rp 31,384 Rp 313,843 10% Rp 31,384 Rp 40,000
Rp 345,227 10% Rp 34,523 Rp 345,227 10% Rp 34,523 Rp 45,000
Rp 379,750 10% Rp 37,975 Rp 379,750 10% Rp 37,975 Rp 50,000
Rp 417,725 10% Rp 41,772 Rp 417,725 10% Rp 41,772 Rp 50,000
Rp 459,497 10% Rp 45,950 Rp 459,497 10% Rp 45,950 Rp 55,000
Rp 505,447 10% Rp 50,545 Rp 505,447 10% Rp 50,545 Rp 65,000
Rp 555,992 10% Rp 55,599 Rp 555,992 10% Rp 55,599 Rp 70,000
Rp 611,591 10% Rp 61,159 Rp 611,591 10% Rp 61,159 Rp 75,000
Rp 672,750 10% Rp 67,275 Rp 672,750 10% Rp 67,275 Rp 85,000
Rp 740,025 10% Rp 74,002 Rp 740,025 10% Rp 74,002 Rp 95,000
Rp 814,027 10% Rp 81,403 Rp 814,027 10% Rp 81,403 Rp 100,000
Rp 895,430 10% Rp 89,543 Rp 895,430 10% Rp 89,543 Rp 110,000
Rp 984,973 10% Rp 98,497 Rp 984,973 10% Rp 98,497 Rp 120,000
Rp 1,083,471 10% Rp 108,347 Rp 1,083,471 10% Rp 108,347 Rp 135,000
Rp 1,191,818 10% Rp 119,182 Rp 1,191,818 10% Rp 119,182 Rp 150,000
Rp 1,310,999 10% Rp 131,100 Rp 1,310,999 10% Rp 131,100 Rp 160,000
Rp 1,442,099 10% Rp 144,210 Rp 1,442,099 10% Rp 144,210 Rp 180,000
Rp 1,586,309 10% Rp 158,631 Rp 1,586,309 10% Rp 158,631 Rp 195,000
Rp 1,744,940 10% Rp 174,494 Rp 1,744,940 10% Rp 174,494 Rp 215,000
T O T A L Rp 1,919,434 T O T A L Rp 1,919,434
NOMINAL ASET PROFIT TOTAL NOMINAL ASET PROFIT TOTAL PASANG KOMPEN TOTAL
Rp 15,000 82% Rp 12,300 Rp 27,300 Rp 20,000 82% Rp 16,400 Rp 36,400 Rp 15,000 2.5 Rp 37,500
Rp 27,300 82% Rp 22,386 Rp 49,686 Rp 36,400 82% Rp 29,848 Rp 66,248 Rp 20,000 2.5 Rp 50,000
Rp 49,686 82% Rp 40,743 Rp 90,429 Rp 66,248 82% Rp 54,323 Rp 120,571 Rp 25,000 2.5 Rp 62,500
Rp 90,429 82% Rp 74,151 Rp 164,580 Rp 120,571 82% Rp 98,869 Rp 219,440 Rp 30,000 2.5 Rp 75,000
Rp 164,580 82% Rp 134,956 Rp 299,535 Rp 219,440 82% Rp 179,941 Rp 399,381 Rp 35,000 2.5 Rp 87,500
Rp 299,535 82% Rp 245,619 Rp 545,154 Rp 399,381 82% Rp 327,492 Rp 726,873 Rp 40,000 2.5 Rp 100,000
Rp 545,154 82% Rp 447,027 Rp 992,181 Rp 726,873 82% Rp 596,036 Rp 1,322,908 Rp 45,000 2.5 Rp 112,500
Rp 992,181 82% Rp 813,589 Rp 1,805,770 Rp 1,322,908 82% Rp 1,084,785 Rp 2,407,693 Rp 50,000 2.5 Rp 125,000
Rp 1,805,770 82% Rp 1,480,731 Rp 3,286,501 Rp 2,407,693 82% Rp 1,974,308 Rp 4,382,001 Rp 55,000 2.5 Rp 137,500
Rp 3,286,501 82% Rp 2,694,931 Rp 5,981,432 Rp 4,382,001 82% Rp 3,593,241 Rp 7,975,242 Rp 60,000 2.5 Rp 150,000
Rp 65,000 2.5 Rp 162,500
NOMINAL ASET PROFIT TOTAL NOMINAL ASET PROFIT TOTAL Rp 70,000 2.5 Rp 175,000
Rp 25,000 82% Rp 20,500 Rp 45,500 Rp 30,000 82% Rp 24,600 Rp 54,600 Rp 75,000 2.5 Rp 187,500
Rp 45,500 82% Rp 37,310 Rp 82,810 Rp 54,600 82% Rp 44,772 Rp 99,372 Rp 80,000 2.5 Rp 200,000
Rp 82,810 82% Rp 67,904 Rp 150,714 Rp 99,372 82% Rp 81,485 Rp 180,857 Rp 85,000 2.5 Rp 212,500
Rp 150,714 82% Rp 123,586 Rp 274,300 Rp 180,857 82% Rp 148,303 Rp 329,160 Rp 90,000 2.5 Rp 225,000
Rp 274,300 82% Rp 224,926 Rp 499,226 Rp 329,160 82% Rp 269,911 Rp 599,071 Rp 95,000 2.5 Rp 237,500
Rp 499,226 82% Rp 409,365 Rp 908,591 Rp 599,071 82% Rp 491,238 Rp 1,090,309 Rp 100,000 2.5 Rp 250,000
Rp 908,591 82% Rp 745,044 Rp 1,653,635 Rp 1,090,309 82% Rp 894,053 Rp 1,984,362
Rp 1,653,635 82% Rp 1,355,981 Rp 3,009,616 Rp 1,984,362 82% Rp 1,627,177 Rp 3,611,539 PASANG KOMPEN TOTAL
Rp 3,009,616 82% Rp 2,467,885 Rp 5,477,501 Rp 3,611,539 82% Rp 2,961,462 Rp 6,573,002 Rp 37,500 2.5 Rp 93,750
Rp 5,477,501 82% Rp 4,491,551 Rp 9,969,053 Rp 6,573,002 82% Rp 5,389,861 Rp 11,962,863 Rp 50,000 2.5 Rp 125,000
Rp 62,500 2.5 Rp 156,250
NOMINAL ASET PROFIT TOTAL NOMINAL ASET PROFIT TOTAL Rp 75,000 2.5 Rp 187,500
Rp 35,000 82% Rp 28,700 Rp 63,700 Rp 40,000 82% Rp 32,800 Rp 72,800 Rp 87,500 2.5 Rp 218,750
Rp 63,700 82% Rp 52,234 Rp 115,934 Rp 72,800 82% Rp 59,696 Rp 132,496 Rp 100,000 2.5 Rp 250,000
Rp 115,934 82% Rp 95,066 Rp 211,000 Rp 132,496 82% Rp 108,647 Rp 241,143 Rp 112,500 2.5 Rp 281,250
Rp 211,000 82% Rp 173,020 Rp 384,020 Rp 241,143 82% Rp 197,737 Rp 438,880 Rp 125,000 2.5 Rp 312,500
Rp 384,020 82% Rp 314,896 Rp 698,916 Rp 438,880 82% Rp 359,881 Rp 798,761 Rp 137,500 2.5 Rp 343,750
Rp 698,916 82% Rp 573,111 Rp 1,272,027 Rp 798,761 82% Rp 654,984 Rp 1,453,745 Rp 150,000 2.5 Rp 375,000
Rp 1,272,027 82% Rp 1,043,062 Rp 2,315,089 Rp 1,453,745 82% Rp 1,192,071 Rp 2,645,816 Rp 162,500 2.5 Rp 406,250
Rp 2,315,089 82% Rp 1,898,373 Rp 4,213,463 Rp 2,645,816 82% Rp 2,169,569 Rp 4,815,386 Rp 175,000 2.5 Rp 437,500
Rp 4,213,463 82% Rp 3,455,039 Rp 7,668,502 Rp 4,815,386 82% Rp 3,948,616 Rp 8,764,002 Rp 187,500 2.5 Rp 468,750
Rp 7,668,502 82% Rp 6,288,172 Rp 13,956,674 Rp 8,764,002 82% Rp 7,186,482 Rp 15,950,484 Rp 200,000 2.5 Rp 500,000
Rp 212,500 2.5 Rp 531,250
NOMINAL ASET PROFIT TOTAL NOMINAL ASET PROFIT TOTAL Rp 225,000 2.5 Rp 562,500
Rp 45,000 82% Rp 36,900 Rp 81,900 Rp 50,000 82% Rp 41,000 Rp 91,000 Rp 237,500 2.5 Rp 593,750
Rp 81,900 82% Rp 67,158 Rp 149,058 Rp 91,000 82% Rp 74,620 Rp 165,620 Rp 250,000 2.5 Rp 625,000
Rp 149,058 82% Rp 122,228 Rp 271,286 Rp 165,620 82% Rp 135,808 Rp 301,428
Rp 271,286 82% Rp 222,454 Rp 493,740 Rp 301,428 82% Rp 247,171 Rp 548,600
Rp 493,740 82% Rp 404,867 Rp 898,606 Rp 548,600 82% Rp 449,852 Rp 998,451
Rp 898,606 82% Rp 736,857 Rp 1,635,463 Rp 998,451 82% Rp 818,730 Rp 1,817,182
Rp 1,635,463 82% Rp 1,341,080 Rp 2,976,543 Rp 1,817,182 82% Rp 1,490,089 Rp 3,307,271
Rp 2,976,543 82% Rp 2,440,766 Rp 5,417,309 Rp 3,307,271 82% Rp 2,711,962 Rp 6,019,232
Rp 5,417,309 82% Rp 4,442,193 Rp 9,859,503 Rp 6,019,232 82% Rp 4,935,771 Rp 10,955,003
Rp 9,859,503 82% Rp 8,084,792 Rp 17,944,295 Rp 10,955,003 82% Rp 8,983,102 Rp 19,938,105