No Modal Profit Saldo Total Saldo No Modal

1 Rp200,000 5% Rp 10,000.00 Rp 210,000 1 Rp 1,400,000

2 Rp210,000 5% Rp 10,500.00 Rp 220,500 2 Rp 1,470,000
3 Rp220,500 5% Rp 11,025.00 Rp 231,525 3 Rp 1,543,500
4 Rp231,525 5% Rp 11,576.25 Rp 243,101 4 Rp 1,620,675
5 Rp243,101 5% Rp 12,155.06 Rp 255,256 5 Rp 1,701,709
6 Rp255,256 5% Rp 12,762.82 Rp 268,019 6 Rp 1,786,794
7 Rp268,019 5% Rp 13,400.96 Rp 281,420 7 Rp 1,876,134
8 Rp281,420 5% Rp 14,071.00 Rp 295,491 8 Rp 1,969,941
9 Rp295,491 5% Rp 14,774.55 Rp 310,266 9 Rp 2,068,438
10 Rp310,266 5% Rp 15,513.28 Rp 325,779 10 Rp 2,171,860
11 Rp325,779 5% Rp 16,288.95 Rp 342,068 11 Rp 2,280,452
12 Rp342,068 5% Rp 17,103.39 Rp 359,171 12 Rp 2,394,475
13 Rp359,171 5% Rp 17,958.56 Rp 377,130 13 Rp 2,514,199
14 Rp377,130 5% Rp 18,856.49 Rp 395,986 14 Rp 2,639,909
15 Rp395,986 5% Rp 19,799.32 Rp 415,786 15 Rp 2,771,904
16 Rp415,786 5% Rp 20,789.28 Rp 436,575 16 Rp 2,910,499
17 Rp436,575 5% Rp 21,828.75 Rp 458,404 17 Rp 3,056,024
18 Rp458,404 5% Rp 22,920.18 Rp 481,324 18 Rp 3,208,826
19 Rp481,324 5% Rp 24,066.19 Rp 505,390 19 Rp 3,369,267
20 Rp505,390 5% Rp 25,269.50 Rp 530,660 20 Rp 3,537,730
21 Rp530,660 5% Rp 26,532.98 Rp 557,193 21 Rp 3,714,617
22 Rp557,193 5% Rp 27,859.63 Rp 585,052 22 Rp 3,900,348
23 Rp585,052 5% Rp 29,252.61 Rp 614,305 23 Rp 4,095,365
24 Rp614,305 5% Rp 30,715.24 Rp 645,020 24 Rp 4,300,133
25 Rp645,020 5% Rp 32,251.00 Rp 677,271 25 Rp 4,515,140
26 Rp677,271 5% Rp 33,863.55 Rp 711,135 26 Rp 4,740,897
27 Rp711,135 5% Rp 35,556.73 Rp 746,691 27 Rp 4,977,942
28 Rp746,691 5% Rp 37,334.56 Rp 784,026 28 Rp 5,226,839
29 Rp784,026 5% Rp 39,201.29 Rp 823,227 29 Rp 5,488,181
30 Rp823,227 5% Rp 41,161.36 Rp 864,388 30 Rp 5,762,590
Total Rp 664,388 Total
Profit Saldo Total Saldo No Modal Profit Saldo
5% Rp 70,000.00 Rp 1,470,000.00 31 Rp 5,762,590 5% Rp 288,129
5% Rp 73,500.00 Rp 1,543,500.00 32 Rp 6,050,719 5% Rp 302,536
5% Rp 77,175.00 Rp 1,620,675.00 33 Rp 6,353,255 5% Rp 317,663
5% Rp 81,033.75 Rp 1,701,708.75 34 Rp 6,670,918 5% Rp 333,546
5% Rp 85,085.44 Rp 1,786,794.19 35 Rp 7,004,464 5% Rp 350,223
5% Rp 89,339.71 Rp 1,876,133.90 36 Rp 7,354,687 5% Rp 367,734
5% Rp 93,806.69 Rp 1,969,940.59 37 Rp 7,722,422 5% Rp 386,121
5% Rp 98,497.03 Rp 2,068,437.62 38 Rp 8,108,543 5% Rp 405,427
5% Rp 103,421.88 Rp 2,171,859.50 39 Rp 8,513,970 5% Rp 425,698
5% Rp 108,592.98 Rp 2,280,452.48 40 Rp 8,939,668 5% Rp 446,983
5% Rp 114,022.62 Rp 2,394,475.10 41 Rp 9,386,652 5% Rp 469,333
5% Rp 119,723.76 Rp 2,514,198.86 42 Rp 9,855,984 5% Rp 492,799
5% Rp 125,709.94 Rp 2,639,908.80 43 Rp 10,348,783 5% Rp 517,439
5% Rp 131,995.44 Rp 2,771,904.24 44 Rp 10,866,223 5% Rp 543,311
5% Rp 138,595.21 Rp 2,910,499.45 45 Rp 11,409,534 5% Rp 570,477
5% Rp 145,524.97 Rp 3,056,024.42 46 Rp 11,980,010 5% Rp 599,001
5% Rp 152,801.22 Rp 3,208,825.64 47 Rp 12,579,011 5% Rp 628,951
5% Rp 160,441.28 Rp 3,369,266.93 48 Rp 13,207,961 5% Rp 660,398
5% Rp 168,463.35 Rp 3,537,730.27 49 Rp 13,868,360 5% Rp 693,418
5% Rp 176,886.51 Rp 3,714,616.79 50 Rp 14,561,778 5% Rp 728,089
5% Rp 185,730.84 Rp 3,900,347.63 51 Rp 15,289,866 5% Rp 764,493
5% Rp 195,017.38 Rp 4,095,365.01 52 Rp 16,054,360 5% Rp 802,718
5% Rp 204,768.25 Rp 4,300,133.26 53 Rp 16,857,078 5% Rp 842,854
5% Rp 215,006.66 Rp 4,515,139.92 54 Rp 17,699,932 5% Rp 884,997
5% Rp 225,757.00 Rp 4,740,896.92 55 Rp 18,584,928 5% Rp 929,246
5% Rp 237,044.85 Rp 4,977,941.76 56 Rp 19,514,175 5% Rp 975,709
5% Rp 248,897.09 Rp 5,226,838.85 57 Rp 20,489,883 5% Rp 1,024,494
5% Rp 261,341.94 Rp 5,488,180.79 58 Rp 21,514,377 5% Rp 1,075,719
5% Rp 274,409.04 Rp 5,762,589.83 59 Rp 22,590,096 5% Rp 1,129,505
5% Rp 288,129.49 Rp 6,050,719.33 60 Rp 23,719,601 5% Rp 1,185,980
Total Rp4,650,719 Total
Total Saldo
Rp 6,050,719
Rp 6,353,255
Rp 6,670,918
Rp 7,004,464
Rp 7,354,687
Rp 7,722,422
Rp 8,108,543
Rp 8,513,970
Rp 8,939,668
Rp 9,386,652
Rp 9,855,984
Rp 10,348,783
Rp 10,866,223
Rp 11,409,534
Rp 11,980,010
Rp 12,579,011
Rp 13,207,961
Rp 13,868,360
Rp 14,561,778
Rp 15,289,866
Rp 16,054,360
Rp 16,857,078
Rp 17,699,932
Rp 18,584,928
Rp 19,514,175
Rp 20,489,883
Rp 21,514,377
Rp 22,590,096
Rp 23,719,601
Rp 24,905,581
Rp 19,142,991