TARGET LABA TIAP TAHUN : Rp7,000,000,000.

00
BANYAKNYA PERIODE : 5
BUNGA : 15%
Nilai Investasi Maksimum : -Rp23,465,085,686

PERIODE NILAI INVESTASI BUNGA LABA NILAI AKHIR

1 Rp23,465,085,686 Rp3,519,762,853 Rp7,000,000,000 Rp19,984,848,539
2 Rp19,984,848,539 Rp2,997,727,281 Rp7,000,000,000 Rp15,982,575,820
3 Rp15,982,575,820 Rp2,397,386,373 Rp7,000,000,000 Rp11,379,962,193
4 Rp11,379,962,193 Rp1,706,994,329 Rp7,000,000,000 Rp6,086,956,522
5 Rp6,086,956,522 Rp913,043,478 Rp7,000,000,000 Rp0

BUNGA PER TAHUN : 18%

JUMLAH PERIODE : 15
Nilai : Rp50,000,000
Total Bunga : -Rp3,048,263,302

Periode Nilai Bunga Total

1 Rp50,000,000 Rp9,000,000 Rp59,000,000
2 Rp109,000,000 Rp19,620,000 Rp128,620,000
3 Rp178,620,000 Rp32,151,600 Rp210,771,600
4 Rp260,771,600 Rp46,938,888 Rp307,710,488
5 Rp357,710,488 Rp64,387,888 Rp422,098,376
6 Rp472,098,376 Rp84,977,708 Rp557,076,083
7 Rp607,076,083 Rp109,273,695 Rp716,349,779
8 Rp766,349,779 Rp137,942,960 Rp904,292,739
9 Rp954,292,739 Rp171,772,693 Rp1,126,065,432
10 Rp1,176,065,432 Rp211,691,778 Rp1,387,757,209
11 Rp1,437,757,209 Rp258,796,298 Rp1,696,553,507
12 Rp1,746,553,507 Rp314,379,631 Rp2,060,933,138
13 Rp2,110,933,138 Rp379,967,965 Rp2,490,901,103
14 Rp2,540,901,103 Rp457,362,199 Rp2,998,263,302
15 Rp3,048,263,302