Investasi Saham 2020

PLANING INVESTASI
2020
BULAN MODAL PROFIT TOTAL
8 57,000,000 10% 62,700,000
9 62,700,000 10% 68,970,000
10 68,970,000 10% 75,867,000
11 75,867,000 10% 83,453,700
12 83,453,700 10% 91,799,070
2021 2023
BULAN MODAL PROFIT TOTAL BULAN
1 91,799,070 10% 100,978,977 1
2 100,978,977 10% 111,076,875 2
3 111,076,875 10% 122,184,562 3
4 122,184,562 10% 134,403,018 4
5 134,403,018 10% 147,843,320 5
6 147,843,320 10% 162,627,652 6
7 162,627,652 10% 178,890,417 7
8 178,890,417 10% 196,779,459 8
9 196,779,459 10% 216,457,405 9
10 216,457,405 10% 238,103,146 10
11 238,103,146 10% 261,913,460 11
12 261,913,460 10% 288,104,806 12
2022 2024
1 288,104,806 10% 316,915,287 1
2 316,915,287 10% 348,606,816 2
3 348,606,816 10% 383,467,497 3
4 383,467,497 10% 421,814,247 4
5 421,814,247 10% 463,995,672 5
6 463,995,672 10% 510,395,239 6
7 510,395,239 10% 561,434,763 7
8 561,434,763 10% 617,578,239 8
9 617,578,239 10% 679,336,063 9
10 679,336,063 10% 747,269,669 10
11 747,269,669 10% 821,996,636 11
12 821,996,636 10% 904,196,299 12
MODAL PROFIT TOTAL
904,196,299 10% 994,615,929
994,615,929 10% 1,094,077,522
1,094,077,522 10% 1,203,485,274
1,203,485,274 10% 1,323,833,802
1,323,833,802 10% 1,456,217,182
1,456,217,182 10% 1,601,838,900
1,601,838,900 10% 1,762,022,790
1,762,022,790 10% 1,938,225,069
1,938,225,069 10% 2,132,047,576
2,132,047,576 10% 2,345,252,334
2,345,252,334 10% 2,579,777,567
2,579,777,567 10% 2,837,755,324
MODAL PROFIT TOTAL

2,837,755,324 10% 3,121,530,857
3,121,530,857 10% 3,433,683,942
3,433,683,942 10% 3,777,052,336
3,777,052,336 10% 4,154,757,570
4,154,757,570 10% 4,570,233,327
4,570,233,327 10% 5,027,256,660
5,027,256,660 10% 5,529,982,326
5,529,982,326 10% 6,082,980,558
6,082,980,558 10% 6,691,278,614
6,691,278,614 10% 7,360,406,476
7,360,406,476 10% 8,096,447,123
8,096,447,123 10% 8,906,091,835
PLANING INVESTASI
2020
8 57,000,000 15% 65,550,000
9 65,550,000 15% 75,382,500
10 75,382,500 15% 86,689,875
11 86,689,875 15% 99,693,356
12 99,693,356 15% 114,647,360
2021 2023
1 114,647,360 15% 131,844,464 1
2 131,844,464 15% 151,621,133 2
3 151,621,133 15% 174,364,303 3
4 174,364,303 15% 200,518,949 4
5 200,518,949 15% 230,596,791 5
6 230,596,791 15% 265,186,310 6
7 265,186,310 15% 304,964,256 7
8 304,964,256 15% 350,708,894 8
9 350,708,894 15% 403,315,229 9
10 403,315,229 15% 463,812,513 10
11 463,812,513 15% 533,384,390 11
12 533,384,390 15% 613,392,048 12
2022 2024
1 613,392,048 15% 705,400,855 1
2 705,400,855 15% 811,210,984 2
3 811,210,984 15% 932,892,631 3
4 932,892,631 15% 1,072,826,526 4
5 1,072,826,526 15% 1,233,750,505 5
6 1,233,750,505 15% 1,418,813,081 6
7 1,418,813,081 15% 1,631,635,043 7
8 1,631,635,043 15% 1,876,380,299 8
9 1,876,380,299 15% 2,157,837,344 9
10 2,157,837,344 15% 2,481,512,946 10
11 2,481,512,946 15% 2,853,739,888 11
12 2,853,739,888 15% 3,281,800,871 12
MODAL PROFIT TOTAL
3,281,800,871 15% 3,774,071,002
3,774,071,002 15% 4,340,181,652
4,340,181,652 15% 4,991,208,900
4,991,208,900 15% 5,739,890,234
5,739,890,234 15% 6,600,873,770
6,600,873,770 15% 7,591,004,835
7,591,004,835 15% 8,729,655,560
8,729,655,560 15% 10,039,103,894
10,039,103,894 15% 11,544,969,479
11,544,969,479 15% 13,276,714,900
13,276,714,900 15% 15,268,222,135
15,268,222,135 15% 17,558,455,456
MODAL PROFIT TOTAL

17,558,455,456 15% 20,192,223,774
20,192,223,774 15% 23,221,057,340
23,221,057,340 15% 26,704,215,941
26,704,215,941 15% 30,709,848,332
30,709,848,332 15% 35,316,325,582
35,316,325,582 15% 40,613,774,420
40,613,774,420 15% 46,705,840,582
46,705,840,582 15% 53,711,716,670
53,711,716,670 15% 61,768,474,170
61,768,474,170 15% 71,033,745,296
71,033,745,296 15% 81,688,807,090
81,688,807,090 15% 93,942,128,154
PLANING INVESTASI
2020
8 57,000,000 20% 68,400,000
9 68,400,000 20% 82,080,000
10 82,080,000 20% 98,496,000
11 98,496,000 20% 118,195,200
12 118,195,200 20% 141,834,240
2021 2023
1 141,834,240 20% 170,201,088 1
2 170,201,088 20% 204,241,306 2
3 204,241,306 20% 245,089,567 3
4 245,089,567 20% 294,107,480 4
5 294,107,480 20% 352,928,976 5
6 352,928,976 20% 423,514,771 6
7 423,514,771 20% 508,217,726 7
8 508,217,726 20% 609,861,271 8
9 609,861,271 20% 731,833,525 9
10 731,833,525 20% 878,200,230 10
11 878,200,230 20% 1,053,840,276 11
12 1,053,840,276 20% 1,264,608,331 12
2022 2024
1 1,264,608,331 20% 1,517,529,997 1
2 1,517,529,997 20% 1,821,035,996 2
3 1,821,035,996 20% 2,185,243,196 3
4 2,185,243,196 20% 2,622,291,835 4
5 2,622,291,835 20% 3,146,750,202 5
6 3,146,750,202 20% 3,776,100,242 6
7 3,776,100,242 20% 4,531,320,291 7
8 4,531,320,291 20% 5,437,584,349 8
9 5,437,584,349 20% 6,525,101,218 9
10 6,525,101,218 20% 7,830,121,462 10
11 7,830,121,462 20% 9,396,145,755 11
12 9,396,145,755 20% 11,275,374,905 12
MODAL PROFIT TOTAL
11,275,374,905 20% 13,530,449,887
13,530,449,887 20% 16,236,539,864
16,236,539,864 20% 19,483,847,837
19,483,847,837 20% 23,380,617,404
23,380,617,404 20% 28,056,740,885
28,056,740,885 20% 33,668,089,062
33,668,089,062 20% 40,401,706,874
40,401,706,874 20% 48,482,048,249
48,482,048,249 20% 58,178,457,899
58,178,457,899 20% 69,814,149,479
69,814,149,479 20% 83,776,979,374
83,776,979,374 20% 100,532,375,249
MODAL PROFIT TOTAL

100,532,375,249 20% 120,638,850,299
120,638,850,299 20% 144,766,620,359
144,766,620,359 20% 173,719,944,430
173,719,944,430 20% 208,463,933,317
208,463,933,317 20% 250,156,719,980
250,156,719,980 20% 300,188,063,976
300,188,063,976 20% 360,225,676,771
360,225,676,771 20% 432,270,812,125
432,270,812,125 20% 518,724,974,550
518,724,974,550 20% 622,469,969,460
622,469,969,460 20% 746,963,963,352
746,963,963,352 20% 896,356,756,023
PLANING INVESTASI
2020
8 57,000,000 25% 71,250,000
9 71,250,000 25% 89,062,500
10 89,062,500 25% 111,328,125
11 111,328,125 25% 139,160,156
12 139,160,156 25% 173,950,195
2021 2023
1 173,950,195 25% 217,437,744 1
2 217,437,744 25% 271,797,180 2
3 271,797,180 25% 339,746,475 3
4 339,746,475 25% 424,683,094 4
5 424,683,094 25% 530,853,868 5
6 530,853,868 25% 663,567,334 6
7 663,567,334 25% 829,459,168 7
8 829,459,168 25% 1,036,823,960 8
9 1,036,823,960 25% 1,296,029,950 9
10 1,296,029,950 25% 1,620,037,438 10
11 1,620,037,438 25% 2,025,046,797 11
12 2,025,046,797 25% 2,531,308,496 12
2022 2024
1 2,531,308,496 25% 3,164,135,620 1
2 3,164,135,620 25% 3,955,169,525 2
3 3,955,169,525 25% 4,943,961,907 3
4 4,943,961,907 25% 6,179,952,383 4
5 6,179,952,383 25% 7,724,940,479 5
6 7,724,940,479 25% 9,656,175,599 6
7 9,656,175,599 25% 12,070,219,498 7
8 12,070,219,498 25% 15,087,774,373 8
9 15,087,774,373 25% 18,859,717,966 9
10 18,859,717,966 25% 23,574,647,458 10
11 23,574,647,458 25% 29,468,309,322 11
12 29,468,309,322 25% 36,835,386,653 12
MODAL PROFIT TOTAL
36,835,386,653 25% 46,044,233,316
46,044,233,316 25% 57,555,291,645
57,555,291,645 25% 71,944,114,556
71,944,114,556 25% 89,930,143,195
89,930,143,195 25% 112,412,678,994
112,412,678,994 25% 140,515,848,742
140,515,848,742 25% 175,644,810,928
175,644,810,928 25% 219,556,013,660
219,556,013,660 25% 274,445,017,075
274,445,017,075 25% 343,056,271,344
343,056,271,344 25% 428,820,339,180
428,820,339,180 25% 536,025,423,975
MODAL PROFIT TOTAL

536,025,423,975 25% 670,031,779,969
670,031,779,969 25% 837,539,724,961
837,539,724,961 25% 1,046,924,656,201
1,046,924,656,201 25% 1,308,655,820,251
1,308,655,820,251 25% 1,635,819,775,314
1,635,819,775,314 25% 2,044,774,719,143
2,044,774,719,143 25% 2,555,968,398,928
2,555,968,398,928 25% 3,194,960,498,661
3,194,960,498,661 25% 3,993,700,623,326
3,993,700,623,326 25% 4,992,125,779,157
4,992,125,779,157 25% 6,240,157,223,946
6,240,157,223,946 25% 7,800,196,529,933
PLANING INVESTASI
2020
8 57,000,000 30% 74,100,000
9 74,100,000 30% 96,330,000
10 96,330,000 30% 125,229,000
11 125,229,000 30% 162,797,700
12 162,797,700 30% 211,637,010
2021 2023
1 211,637,010 30% 275,128,113 1
2 275,128,113 30% 357,666,547 2
3 357,666,547 30% 464,966,511 3
4 464,966,511 30% 604,456,464 4
5 604,456,464 30% 785,793,404 5
6 785,793,404 30% 1,021,531,425 6
7 1,021,531,425 30% 1,327,990,852 7
8 1,327,990,852 30% 1,726,388,108 8
9 1,726,388,108 30% 2,244,304,540 9
10 2,244,304,540 30% 2,917,595,902 10
11 2,917,595,902 30% 3,792,874,672 11
12 3,792,874,672 30% 4,930,737,074 12
2022 2024
1 4,930,737,074 30% 6,409,958,196 1
2 6,409,958,196 30% 8,332,945,655 2
3 8,332,945,655 30% 10,832,829,352 3
4 10,832,829,352 30% 14,082,678,157 4
5 14,082,678,157 30% 18,307,481,604 5
6 18,307,481,604 30% 23,799,726,086 6
7 23,799,726,086 30% 30,939,643,911 7
8 30,939,643,911 30% 40,221,537,085 8
9 40,221,537,085 30% 52,287,998,210 9
10 52,287,998,210 30% 67,974,397,673 10
11 67,974,397,673 30% 88,366,716,975 11
12 88,366,716,975 30% 114,876,732,068 12
MODAL PROFIT TOTAL
114,876,732,068 30% 149,339,751,688
149,339,751,688 30% 194,141,677,194
194,141,677,194 30% 252,384,180,353
252,384,180,353 30% 328,099,434,459
328,099,434,459 30% 426,529,264,796
426,529,264,796 30% 554,488,044,235
554,488,044,235 30% 720,834,457,506
720,834,457,506 30% 937,084,794,757
937,084,794,757 30% 1,218,210,233,185
1,218,210,233,185 30% 1,583,673,303,140
1,583,673,303,140 30% 2,058,775,294,082
2,058,775,294,082 30% 2,676,407,882,306
MODAL PROFIT TOTAL

2,676,407,882,306 30% 3,479,330,246,998
3,479,330,246,998 30% 4,523,129,321,098
4,523,129,321,098 30% 5,880,068,117,427
5,880,068,117,427 30% 7,644,088,552,655
7,644,088,552,655 30% 9,937,315,118,452
9,937,315,118,452 30% 12,918,509,653,987
12,918,509,653,987 30% 16,794,062,550,184
16,794,062,550,184 30% 21,832,281,315,239
21,832,281,315,239 30% 28,381,965,709,810
28,381,965,709,810 30% 36,896,555,422,753
36,896,555,422,753 30% 47,965,522,049,579
47,965,522,049,579 30% 62,355,178,664,453
PLANING INVESTASI
2020
8 57,000,000 40% 79,800,000
9 79,800,000 40% 111,720,000
10 111,720,000 40% 156,408,000
11 156,408,000 40% 218,971,200
12 218,971,200 40% 306,559,680
2021 2023
1 50,000,000 40% 70,000,000 1
2 70,000,000 40% 98,000,000 2
3 98,000,000 40% 137,200,000 3
4 137,200,000 40% 192,080,000 4
5 192,080,000 40% 268,912,000 5
6 268,912,000 40% 376,476,800 6
7 376,476,800 40% 527,067,520 7
8 527,067,520 40% 737,894,528 8
9 737,894,528 40% 1,033,052,339 9
10 1,033,052,339 40% 1,446,273,275 10
11 1,446,273,275 40% 2,024,782,585 11
12 2,024,782,585 40% 2,834,695,619 12
2022 2024
1 2,834,695,619 40% 3,968,573,866 1
2 3,968,573,866 40% 5,556,003,413 2
3 5,556,003,413 40% 7,778,404,778 3
4 7,778,404,778 40% 10,889,766,689 4
5 10,889,766,689 40% 15,245,673,365 5
6 15,245,673,365 40% 21,343,942,711 6
7 21,343,942,711 40% 29,881,519,795 7
8 29,881,519,795 40% 41,834,127,713 8
9 41,834,127,713 40% 58,567,778,798 9
10 58,567,778,798 40% 81,994,890,317 10
11 81,994,890,317 40% 114,792,846,443 11
12 114,792,846,443 40% 160,709,985,021 12
MODAL PROFIT TOTAL
160,709,985,021 40% 224,993,979,029
224,993,979,029 40% 314,991,570,641
314,991,570,641 40% 440,988,198,897
440,988,198,897 40% 617,383,478,456
617,383,478,456 40% 864,336,869,839
864,336,869,839 40% 1,210,071,617,774
1,210,071,617,774 40% 1,694,100,264,884
1,694,100,264,884 40% 2,371,740,370,837
2,371,740,370,837 40% 3,320,436,519,172
3,320,436,519,172 40% 4,648,611,126,841
4,648,611,126,841 40% 6,508,055,577,578
6,508,055,577,578 40% 9,111,277,808,609
MODAL PROFIT TOTAL

9,111,277,808,609 40% 12,755,788,932,053
12,755,788,932,053 40% 17,858,104,504,874
17,858,104,504,874 40% 25,001,346,306,824
25,001,346,306,824 40% 35,001,884,829,554
35,001,884,829,554 40% 49,002,638,761,375
49,002,638,761,375 40% 68,603,694,265,925
68,603,694,265,925 40% 96,045,171,972,295
96,045,171,972,295 40% 134,463,240,761,213
134,463,240,761,213 40% 188,248,537,065,698
188,248,537,065,698 40% 263,547,951,891,977
263,547,951,891,977 40% 368,967,132,648,768
368,967,132,648,768 40% 516,553,985,708,275
PLANING INVESTASI
2020
8 57,000,000 50% 85,500,000
9 85,500,000 50% 128,250,000
10 128,250,000 50% 192,375,000
11 192,375,000 50% 288,562,500
12 288,562,500 50% 432,843,750
2021 2023
1 432,843,750 50% 649,265,625 1
2 649,265,625 50% 973,898,438 2
3 973,898,438 50% 1,460,847,656 3
4 1,460,847,656 50% 2,191,271,484 4
5 2,191,271,484 50% 3,286,907,227 5
6 3,286,907,227 50% 4,930,360,840 6
7 4,930,360,840 50% 7,395,541,260 7
8 7,395,541,260 50% 11,093,311,890 8
9 11,093,311,890 50% 16,639,967,834 9
10 16,639,967,834 50% 24,959,951,752 10
11 24,959,951,752 50% 37,439,927,628 11
12 37,439,927,628 50% 56,159,891,441 12
2022 2024
1 56,159,891,441 50% 84,239,837,162 1
2 84,239,837,162 50% 126,359,755,743 2
3 126,359,755,743 50% 189,539,633,615 3
4 189,539,633,615 50% 284,309,450,422 4
5 284,309,450,422 50% 426,464,175,633 5
6 426,464,175,633 50% 639,696,263,449 6
7 639,696,263,449 50% 959,544,395,174 7
8 959,544,395,174 50% 1,439,316,592,760 8
9 1,439,316,592,760 50% 2,158,974,889,141 9
10 2,158,974,889,141 50% 3,238,462,333,711 10
11 3,238,462,333,711 50% 4,857,693,500,566 11
12 4,857,693,500,566 50% 7,286,540,250,850 12
MODAL PROFIT TOTAL
7,286,540,250,850 50% 10,929,810,376,274
10,929,810,376,274 50% 16,394,715,564,412
16,394,715,564,412 50% 24,592,073,346,617
24,592,073,346,617 50% 36,888,110,019,926
36,888,110,019,926 50% 55,332,165,029,889
55,332,165,029,889 50% 82,998,247,544,834
82,998,247,544,834 50% 124,497,371,317,251
124,497,371,317,251 50% 186,746,056,975,876
186,746,056,975,876 50% 280,119,085,463,814
280,119,085,463,814 50% 420,178,628,195,720
420,178,628,195,720 50% 630,267,942,293,581
630,267,942,293,581 50% 945,401,913,440,371
MODAL PROFIT TOTAL

945,401,913,440,371 50% 1,418,102,870,160,560
1,418,102,870,160,560 50% 2,127,154,305,240,830
2,127,154,305,240,830 50% 3,190,731,457,861,252
3,190,731,457,861,252 50% 4,786,097,186,791,878
4,786,097,186,791,878 50% 7,179,145,780,187,817
7,179,145,780,187,817 50% 10,768,718,670,281,700
10,768,718,670,281,700 50% 16,153,078,005,422,600
16,153,078,005,422,600 50% 24,229,617,008,133,900
24,229,617,008,133,900 50% 36,344,425,512,200,800
36,344,425,512,200,800 50% 54,516,638,268,301,200
54,516,638,268,301,200 50% 81,774,957,402,451,800
81,774,957,402,451,800 50% ###
PLANING INVESTASI
2020
8 57,000,000 60% 91,200,000
9 91,200,000 60% 145,920,000
10 145,920,000 60% 233,472,000
11 233,472,000 60% 373,555,200
12 373,555,200 60% 597,688,320
2021 2023
1 50,000,000 60% 80,000,000 1
2 80,000,000 60% 128,000,000 2
3 128,000,000 60% 204,800,000 3
4 204,800,000 60% 327,680,000 4
5 327,680,000 60% 524,288,000 5
6 524,288,000 60% 838,860,800 6
7 838,860,800 60% 1,342,177,280 7
8 1,342,177,280 60% 2,147,483,648 8
9 2,147,483,648 60% 3,435,973,837 9
10 3,435,973,837 60% 5,497,558,139 10
11 5,497,558,139 60% 8,796,093,022 11
12 8,796,093,022 60% 14,073,748,836 12
2022 2024
1 14,073,748,836 60% 22,517,998,137 1
2 22,517,998,137 60% 36,028,797,019 2
3 36,028,797,019 60% 57,646,075,230 3
4 57,646,075,230 60% 92,233,720,369 4
5 92,233,720,369 60% 147,573,952,590 5
6 147,573,952,590 60% 236,118,324,143 6
7 236,118,324,143 60% 377,789,318,630 7
8 377,789,318,630 60% 604,462,909,807 8
9 604,462,909,807 60% 967,140,655,692 9
10 967,140,655,692 60% 1,547,425,049,107 10
11 1,547,425,049,107 60% 2,475,880,078,571 11
12 2,475,880,078,571 60% 3,961,408,125,713 12
MODAL PROFIT TOTAL
3,961,408,125,713 60% 6,338,253,001,141
6,338,253,001,141 60% 10,141,204,801,826
10,141,204,801,826 60% 16,225,927,682,921
16,225,927,682,921 60% 25,961,484,292,674
25,961,484,292,674 60% 41,538,374,868,279
41,538,374,868,279 60% 66,461,399,789,246
66,461,399,789,246 60% 106,338,239,662,793
106,338,239,662,793 60% 170,141,183,460,469
170,141,183,460,469 60% 272,225,893,536,751
272,225,893,536,751 60% 435,561,429,658,801
435,561,429,658,801 60% 696,898,287,454,082
696,898,287,454,082 60% 1,115,037,259,926,530
MODAL PROFIT TOTAL

1,115,037,259,926,530 60% 1,784,059,615,882,449
1,784,059,615,882,449 60% 2,854,495,385,411,920
2,854,495,385,411,920 60% 4,567,192,616,659,070
4,567,192,616,659,070 60% 7,307,508,186,654,512
7,307,508,186,654,512 60% 11,692,013,098,647,200
11,692,013,098,647,200 60% 18,707,220,957,835,600
18,707,220,957,835,600 60% 29,931,553,532,536,900
29,931,553,532,536,900 60% 47,890,485,652,059,000
47,890,485,652,059,000 60% 76,624,777,043,294,400
76,624,777,043,294,400 60% ###
### 60% ###
### 60% ###
PLANING INVESTASI
2020
8 57,000,000 100% 114,000,000
9 114,000,000 100% 228,000,000
10 228,000,000 100% 456,000,000
11 456,000,000 100% 912,000,000
12 912,000,000 100% 1,824,000,000
2021 2023
1 1,824,000,000 100% 3,648,000,000 1
2 3,648,000,000 100% 7,296,000,000 2
3 7,296,000,000 100% 14,592,000,000 3
4 14,592,000,000 100% 29,184,000,000 4
5 29,184,000,000 100% 58,368,000,000 5
6 58,368,000,000 100% 116,736,000,000 6
7 116,736,000,000 100% 233,472,000,000 7
8 233,472,000,000 100% 466,944,000,000 8
9 466,944,000,000 100% 933,888,000,000 9
10 933,888,000,000 100% 1,867,776,000,000 10
11 1,867,776,000,000 100% 3,735,552,000,000 11
12 3,735,552,000,000 100% 7,471,104,000,000 12
2022 2024
1 7,471,104,000,000 100% 14,942,208,000,000 1
2 14,942,208,000,000 100% 29,884,416,000,000 2
3 29,884,416,000,000 100% 59,768,832,000,000 3
4 59,768,832,000,000 100% 119,537,664,000,000 4
5 119,537,664,000,000 100% 239,075,328,000,000 5
6 239,075,328,000,000 100% 478,150,656,000,000 6
7 478,150,656,000,000 100% 956,301,312,000,000 7
8 956,301,312,000,000 100% 1,912,602,624,000,000 8
9 1,912,602,624,000,000 100% 3,825,205,248,000,000 9
10 3,825,205,248,000,000 100% 7,650,410,496,000,000 10
11 7,650,410,496,000,000 100% 15,300,820,992,000,000 11
12 15,300,820,992,000,000 100% 30,601,641,984,000,000 12
MODAL PROFIT TOTAL
30,601,641,984,000,000 100% 61,203,283,968,000,000
61,203,283,968,000,000 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
MODAL PROFIT TOTAL

### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
### 100% ###
PLANING INVESTASI
2020
Hari Ke- MODAL PROFIT TOTAL
1 25,000,000 3% 25,750,000
2 25,750,000 3% 26,522,500
3 26,522,500 3% 27,318,175
4 27,318,175 3% 28,137,720
5 28,137,720 3% 28,981,852
6 28,981,852 3% 29,851,307
7 29,851,307 3% 30,746,847
8 30,746,847 3% 31,669,252
9 31,669,252 3% 32,619,330
10 32,619,330 3% 33,597,909
11 33,597,909 3% 34,605,847
12 34,605,847 3% 35,644,022
13 35,644,022 3% 36,713,343
14 36,713,343 3% 37,814,743
15 37,814,743 3% 38,949,185
16 38,949,185 3% 40,117,661
17 40,117,661 3% 41,321,191
18 41,321,191 3% 42,560,827
19 42,560,827 3% 43,837,651
20 43,837,651 3% 45,152,781
21 45,152,781 3% 46,507,364
22 46,507,364 3% 47,902,585
23 47,902,585 3% 49,339,663
24 49,339,663 3% 50,819,853
25 50,819,853 3% 52,344,448
26 52,344,448 3% 53,914,782
27 53,914,782 3% 55,532,225
28 55,532,225 3% 57,198,192
29 57,198,192 3% 58,914,138
30 58,914,138 3% 60,681,562
31 60,681,562 3% 62,502,009
32 62,502,009 3% 64,377,069
33 64,377,069 3% 66,308,381
34 66,308,381 3% 68,297,632
35 68,297,632 3% 70,346,561
36 70,346,561 3% 72,456,958
37 72,456,958 3% 74,630,667
38 74,630,667 3% 76,869,587
39 76,869,587 3% 79,175,675
40 79,175,675 3% 81,550,945
41 81,550,945 3% 83,997,473
42 83,997,473 3% 86,517,397
43 86,517,397 3% 89,112,919
44 89,112,919 3% 91,786,307
45 91,786,307 3% 94,539,896
46 94,539,896 3% 97,376,093
47 97,376,093 3% 100,297,376
48 100,297,376 3% 103,306,297
49 103,306,297 3% 106,405,486
50 106,405,486 3% 109,597,650
51 109,597,650 3% 112,885,580
52 112,885,580 3% 116,272,147
53 116,272,147 3% 119,760,312
54 119,760,312 3% 123,353,121
55 123,353,121 3% 127,053,715
56 127,053,715 3% 130,865,326
57 130,865,326 3% 134,791,286
58 134,791,286 3% 138,835,025
59 138,835,025 3% 143,000,075
60 143,000,075 3% 147,290,078
61 147,290,078 3% 151,708,780
62 151,708,780 3% 156,260,043
63 156,260,043 3% 160,947,845
64 160,947,845 3% 165,776,280
65 165,776,280 3% 170,749,568
66 170,749,568 3% 175,872,055
67 175,872,055 3% 181,148,217
68 181,148,217 3% 186,582,664
69 186,582,664 3% 192,180,143
70 192,180,143 3% 197,945,548
71 197,945,548 3% 203,883,914
72 203,883,914 3% 210,000,432
73 210,000,432 3% 216,300,445
74 216,300,445 3% 222,789,458
75 222,789,458 3% 229,473,142
76 229,473,142 3% 236,357,336
77 236,357,336 3% 243,448,056
78 243,448,056 3% 250,751,498
79 250,751,498 3% 258,274,043
80 258,274,043 3% 266,022,264
81 266,022,264 3% 274,002,932
82 274,002,932 3% 282,223,020
83 282,223,020 3% 290,689,710
84 290,689,710 3% 299,410,402
85 299,410,402 3% 308,392,714
86 308,392,714 3% 317,644,495
87 317,644,495 3% 327,173,830
88 327,173,830 3% 336,989,045
89 336,989,045 3% 347,098,716
90 347,098,716 3% 357,511,678
91 357,511,678 3% 368,237,028
92 368,237,028 3% 379,284,139
93 379,284,139 3% 390,662,663
94 390,662,663 3% 402,382,543
95 402,382,543 3% 414,454,019
96 414,454,019 3% 426,887,640
97 426,887,640 3% 439,694,269
98 439,694,269 3% 452,885,097
99 452,885,097 3% 466,471,650
100 466,471,650 3% 480,465,800
PLANING INVESTASI
2020
Hari Ke- MODAL PROFIT TOTAL
1 25,000,000 5% 26,250,000
2 26,250,000 5% 27,562,500
3 27,562,500 5% 28,940,625
4 28,940,625 5% 30,387,656
5 30,387,656 5% 31,907,039
6 31,907,039 5% 33,502,391
7 33,502,391 5% 35,177,511
8 35,177,511 5% 36,936,386
9 36,936,386 5% 38,783,205
10 38,783,205 5% 40,722,366
11 40,722,366 5% 42,758,484
12 42,758,484 5% 44,896,408
13 44,896,408 5% 47,141,229
14 47,141,229 5% 49,498,290
15 49,498,290 5% 51,973,204
16 51,973,204 5% 54,571,865
17 54,571,865 5% 57,300,458
18 57,300,458 5% 60,165,481
19 60,165,481 5% 63,173,755
20 63,173,755 5% 66,332,443
21 66,332,443 5% 69,649,065
22 69,649,065 5% 73,131,518
23 73,131,518 5% 76,788,094
24 76,788,094 5% 80,627,499
25 80,627,499 5% 84,658,874
26 84,658,874 5% 88,891,817
27 88,891,817 5% 93,336,408
28 93,336,408 5% 98,003,228
29 98,003,228 5% 102,903,390
30 102,903,390 5% 108,048,559
31 108,048,559 5% 113,450,987
32 113,450,987 5% 119,123,537
33 119,123,537 5% 125,079,714
34 125,079,714 5% 131,333,699
35 131,333,699 5% 137,900,384
36 137,900,384 5% 144,795,403
37 144,795,403 5% 152,035,174
38 152,035,174 5% 159,636,932
39 159,636,932 5% 167,618,779
40 167,618,779 5% 175,999,718
41 175,999,718 5% 184,799,704
42 184,799,704 5% 194,039,689
43 194,039,689 5% 203,741,673
44 203,741,673 5% 213,928,757
45 213,928,757 5% 224,625,195
46 224,625,195 5% 235,856,455
47 235,856,455 5% 247,649,277
48 247,649,277 5% 260,031,741
49 260,031,741 5% 273,033,328
50 273,033,328 5% 286,684,995
51 286,684,995 5% 301,019,244
52 301,019,244 5% 316,070,207
53 316,070,207 5% 331,873,717
54 331,873,717 5% 348,467,403
55 348,467,403 5% 365,890,773
56 365,890,773 5% 384,185,312
57 384,185,312 5% 403,394,577
58 403,394,577 5% 423,564,306
59 423,564,306 5% 444,742,521
60 444,742,521 5% 466,979,647
61 466,979,647 5% 490,328,630
62 490,328,630 5% 514,845,061
63 514,845,061 5% 540,587,314
64 540,587,314 5% 567,616,680
65 567,616,680 5% 595,997,514
66 595,997,514 5% 625,797,390
67 625,797,390 5% 657,087,259
68 657,087,259 5% 689,941,622
69 689,941,622 5% 724,438,703
70 724,438,703 5% 760,660,638
71 760,660,638 5% 798,693,670
72 798,693,670 5% 838,628,354
73 838,628,354 5% 880,559,772
74 880,559,772 5% 924,587,760
75 924,587,760 5% 970,817,148
76 970,817,148 5% 1,019,358,005
77 1,019,358,005 5% 1,070,325,906
78 1,070,325,906 5% 1,123,842,201
79 1,123,842,201 5% 1,180,034,311
80 1,180,034,311 5% 1,239,036,027
81 1,239,036,027 5% 1,300,987,828
82 1,300,987,828 5% 1,366,037,219
83 1,366,037,219 5% 1,434,339,080
84 1,434,339,080 5% 1,506,056,034
85 1,506,056,034 5% 1,581,358,836
86 1,581,358,836 5% 1,660,426,778
87 1,660,426,778 5% 1,743,448,117
88 1,743,448,117 5% 1,830,620,523
89 1,830,620,523 5% 1,922,151,549
90 1,922,151,549 5% 2,018,259,126
91 2,018,259,126 5% 2,119,172,083
92 2,119,172,083 5% 2,225,130,687
93 2,225,130,687 5% 2,336,387,221
94 2,336,387,221 5% 2,453,206,582
95 2,453,206,582 5% 2,575,866,911
96 2,575,866,911 5% 2,704,660,257
97 2,704,660,257 5% 2,839,893,270
98 2,839,893,270 5% 2,981,887,933
99 2,981,887,933 5% 3,130,982,330
100 3,130,982,330 5% 3,287,531,446

Investasi Saham 2020

Transféré par

Informations du document

Titre original

Copyright

Formats disponibles

Partager ce document

Partager ou intégrer le document

Options de partage

Avez-vous trouvé ce document utile ?

Ce contenu est-il inapproprié ?

Droits d'auteur :

Formats disponibles

Investasi Saham 2020

Transféré par

Droits d'auteur :

Formats disponibles

PLANING INVESTASI

MODAL PROFIT TOTAL

MODAL PROFIT TOTAL

MODAL PROFIT TOTAL

MODAL PROFIT TOTAL

MODAL PROFIT TOTAL

MODAL PROFIT TOTAL

MODAL PROFIT TOTAL

MODAL PROFIT TOTAL

MODAL PROFIT TOTAL

Vous aimerez peut-être aussi