MODAL $50 DENGAN PERTUMBUHAN 5% PERHARI

BULAN KE - I BULAN KE - II
Hari ke Invest ($) 5% Perhari Saldo ($) Hari ke Invest ($) 5% Perhari Saldo ($)
1 50.00 2.05 52.05 1 167.66 8.38 176.04
2 52.05 2.60 54.65 2 176.04 8.80 184.84
3 54.65 2.73 57.38 3 184.84 9.24 194.08
4 57.38 2.86 60.24 4 194.08 9.70 203.78
5 60.24 3.01 63.25 5 203.78 10.18 213.96
6 63.25 3.16 66.41 6 213.96 10.69 224.65
7 66.41 3.32 69.73 7 224.65 11.23 235.88
8 69.73 3.48 73.21 8 235.88 11.79 247.67
9 73.21 3.66 76.87 9 247.67 12.38 260.05
10 76.87 3.84 80.71 10 260.05 13.00 273.05
11 80.71 4.03 84.74 11 273.05 13.65 286.7
12 84.74 4.23 88.97 12 286.7 14.33 301.03
13 88.97 4.44 93.41 13 301.03 15.05 316.08
14 93.41 4.67 98.08 14 316.08 15.80 331.88
15 98.08 4.90 102.98 15 331.88 16.59 348.47
16 102.98 5.14 108.12 16 348.47 17.42 365.89
17 108.12 5.40 113.52 17 365.89 18.29 384.18
18 113.52 5.67 119.19 18 384.18 19.20 403.38
19 119.19 5.95 125.14 19 403.38 20.16 423.54
20 125.14 6.25 131.39 20 423.54 21.17 444.71
21 131.39 6.56 137.95 21 444.71 22.23 466.94
22 137.95 6.89 144.84 22 466.94 23.34 490.28
23 144.84 7.24 152.08 23 490.28 24.51 514.79
24 152.08 7.60 159.68 24 514.79 25.73 540.52
25 159.68 7.98 167.66 25 540.52 27.02 567.54
 MODAL $50 DENGAN PERTUMBUHAN 5% PERHARI

BULAN KE - III BULAN KE - IV

Hari ke Invest ($) 5% Perhari Saldo ($) Hari ke Invest ($) 5% Perhari Saldo ($)
1 567.54 28.37 595.91 1 1921.61 96.08 2017.69
2 595.91 29.79 625.7 2 2017.69 100.88 2118.57
3 625.7 31.28 656.98 3 2118.57 105.92 2224.49
4 656.98 32.84 689.82 4 2224.49 111.22 2335.71
5 689.82 34.49 724.31 5 2335.71 116.78 2502.49
6 724.31 36.21 760.52 6 2502.49 125.12 2627.61
7 760.52 38.02 798.54 7 2627.61 131.38 2759.22
8 798.54 39.92 838.46 8 2759.22 137.96 2897.18
9 838.46 41.92 880.38 9 2897.18 144.85 3042.03
10 880.38 44.01 924.39 10 3042.03 152.10 3194.13
11 924.39 46.21 970.6 11 3194.13 159.70 3353.83
12 970.6 48.53 1019.13 12 3353.83 167.69 3521.52
13 1019.13 50.95 1070.08 13 3521.52 176.07 3697.59
14 1070.08 53.50 1123.58 14 3697.59 184.87 3882.46
15 1123.58 56.17 1179.75 15 3882.46 194.12 4076.58
16 1179.75 58.98 1238.73 16 4076.58 203.82 4280.4
17 1238.73 61.93 1300.66 17 4280.4 214.02 4494.42
18 1300.66 65.03 1365.69 18 4494.42 224.72 4719.14
19 1365.69 68.28 1433.97 19 4719.14 235.95 4955.09
20 1433.97 71.69 1505.66 20 4955.09 247.75 5202.84
21 1505.66 75.28 1580.94 21 5202.84 260.14 5462.98
22 1580.94 79.04 1659.98 22 5462.98 273.14 5736.12
23 1659.98 82.99 1742.97 23 5736.12 286.80 6022.92
24 1742.97 87.14 1830.11 24 6022.92 301.14 6324.06
25 1830.11 91.50 1921.61 25 6324.06 602.28 6926.34
 MODAL $50 DENGAN PERTUMBUHAN 5% PERHARI

BULAN KE - V BULAN KE - VI
Hari ke Invest ($) 5% Perhari Saldo ($) Hari ke Invest ($) 5% Perhari Saldo ($)
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
 MODAL $50 DENGAN PERTUMBUHAN 5% PERHARI

BULAN KE - VII BULAN KE - VIII

Hari ke Invest ($) 5% Perhari Saldo ($) Hari ke Invest ($) 5% Perhari Saldo ($)
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
 MODAL $50 DENGAN PERTUMBUHAN 5% PERHARI

BULAN KE - IX BULAN KE - X
Hari ke Invest ($) 5% Perhari Saldo ($) Hari ke Invest ($) 5% Perhari Saldo ($)
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25
 MODAL $50 DENGAN PERTUMBUHAN 5% PERHARI

BULAN KE - XI BULAN KE - XII

Hari ke Invest ($) 5% Perhari Saldo ($) Hari ke Invest ($) 5% Perhari Saldo ($)
1 1
2 2
3 3
4 4
5 5
6 6
7 7
8 8
9 9
10 10
11 11
12 12
13 13
14 14
15 15
16 16
17 17
18 18
19 19
20 20
21 21
22 22
23 23
24 24
25 25