TAHUN KE BULAN KE HARGA PROPERTY INVESTOR PEMBELI

TOTAL INVEST TOTAL INVEST

INVESTASI AWAL 67% 100000000 JUAL 33%

1
1 1 150000000 67% Rp 100,000,000 Rp - 33%
2 66% Rp 99,500,000 Rp 500,000 34%
3 66% Rp 98,995,000 Rp 505,000 34%
4 66% Rp 98,484,950 Rp 510,050 34%
5 65% Rp 97,969,800 Rp 515,151 35%
6 65% Rp 97,449,497 Rp 520,302 35%
7 65% Rp 96,923,992 Rp 525,505 35%
8 64% Rp 96,393,232 Rp 530,760 36%
9 64% Rp 95,857,165 Rp 536,068 36%
10 64% Rp 95,315,736 Rp 541,428 36%
11 63% Rp 94,768,894 Rp 546,843 37%
12 63% Rp 94,216,583 Rp 552,311 37%

2 1 150000000 62% Rp 93,658,748 Rp 557,834 37%

2 62% Rp 93,100,859 Rp 557,889 38%
3 62% Rp 92,531,868 Rp 568,991 38%
4 61% Rp 91,957,186 Rp 574,681 38%
5 61% Rp 91,376,758 Rp 580,428 39%
6 61% Rp 90,790,526 Rp 586,232 39%
7 60% Rp 90,198,431 Rp 592,095 39%
8 60% Rp 89,600,415 Rp 598,016 40%
9 59% Rp 88,996,420 Rp 603,996 40%
10 59% Rp 88,386,384 Rp 610,036 41%
11 59% Rp 87,770,248 Rp 616,136 41%
12 58% Rp 87,147,950 Rp 622,298 42%

3 1 150000000 58% Rp 86,519,430 Rp 628,520 42%

2 57% Rp 85,896,370 Rp 623,060 42%
3 57% Rp 85,255,334 Rp 641,036 42%
4 56% Rp 84,607,887 Rp 647,447 43%
5 56% Rp 83,953,966 Rp 653,921 43%
6 56% Rp 83,293,505 Rp 660,460 44%
7 55% Rp 82,626,441 Rp 667,065 44%
8 55% Rp 81,952,705 Rp 673,736 45%
9 54% Rp 81,272,232 Rp 680,473 45%
10 54% Rp 80,584,954 Rp 687,278 45%
11 53% Rp 79,890,804 Rp 694,150 46%
12 53% Rp 79,189,712 Rp 701,092 46%

4 1 150000000 52% Rp 78,481,609 Rp 708,103 46%

2 52% Rp 77,785,182 Rp 696,427 47%
3 51% Rp 77,063,034 Rp 722,148 47%
4 51% Rp 76,333,664 Rp 729,370 48%
 5 50% Rp 75,597,001 Rp 736,663 48%
6 50% Rp 74,852,971 Rp 744,030 49%
7 49% Rp 74,101,501 Rp 751,470 49%
8 49% Rp 73,342,516 Rp 758,985 50%
9 48% Rp 72,575,941 Rp 766,575 50%
10 48% Rp 71,801,700 Rp 774,241 51%
11 47% Rp 71,019,717 Rp 781,983 51%
12 47% Rp 70,229,914 Rp 789,803 52%

5 1 150000000 46% Rp 69,432,214 Rp 797,701 52%

2 46% Rp 68,653,191 Rp 779,023 52%
3 45% Rp 67,839,723 Rp 813,468 53%
4 45% Rp 67,018,120 Rp 821,603 54%
5 44% Rp 66,188,301 Rp 829,819 54%
6 44% Rp 65,350,184 Rp 838,117 55%
7 43% Rp 64,503,686 Rp 846,498 55%
8 42% Rp 63,648,723 Rp 854,963 56%
9 42% Rp 62,785,210 Rp 863,513 56%
10 41% Rp 61,913,062 Rp 872,148 57%
11 41% Rp 61,032,193 Rp 880,869 58%
12 40% Rp 60,142,515 Rp 889,678 58%

6 1 150000000 39% Rp 59,243,940 Rp 898,575 58%

2 39% Rp 58,371,931 Rp 872,009 59%
3 38% Rp 57,455,650 Rp 916,281 59%
4 38% Rp 56,530,207 Rp 925,443 60%
5 37% Rp 55,595,509 Rp 934,698 61%
6 36% Rp 54,651,464 Rp 944,045 61%
7 36% Rp 53,697,979 Rp 953,485 62%
8 35% Rp 52,734,958 Rp 963,020 62%
9 35% Rp 51,762,308 Rp 972,650 63%
10 34% Rp 50,779,931 Rp 982,377 64%
11 33% Rp 49,787,730 Rp 992,201 64%
12 33% Rp 48,785,608 Rp 1,002,123 65%

7 1 150000000 32% Rp 47,773,464 Rp 1,012,144 65%

2 31% Rp 46,796,771 Rp 976,692 66%
3 31% Rp 45,764,739 Rp 1,032,032 66%
4 30% Rp 44,722,386 Rp 1,042,353 67%
5 29% Rp 43,669,610 Rp 1,052,776 68%
6 28% Rp 42,606,306 Rp 1,063,304 69%
7 28% Rp 41,532,370 Rp 1,073,937 69%
8 27% Rp 40,447,693 Rp 1,084,676 70%
9 26% Rp 39,352,170 Rp 1,095,523 71%
10 25% Rp 38,245,692 Rp 1,106,478 71%
11 25% Rp 37,128,149 Rp 1,117,543 72%
12 24% Rp 35,999,430 Rp 1,128,719 73%
8 1 150000000 23% Rp 34,859,425 Rp 1,140,006 73%
2 23% Rp 33,764,879 Rp 1,094,546 74%
3 22% Rp 32,602,528 Rp 1,162,351 74%
4 21% Rp 31,428,553 Rp 1,173,975 75%
5 20% Rp 30,242,839 Rp 1,185,714 76%
6 19% Rp 29,045,267 Rp 1,197,572 77%
7 19% Rp 27,835,720 Rp 1,209,547 78%
8 18% Rp 26,614,077 Rp 1,221,643 78%
9 17% Rp 25,380,218 Rp 1,233,859 79%
10 16% Rp 24,134,020 Rp 1,246,198 80%
11 15% Rp 22,875,360 Rp 1,258,660 81%
12 14% Rp 21,604,114 Rp 1,271,246 82%

9 1 150000000 14% Rp 20,320,155 Rp 1,283,959 82%

2 13% Rp 19,092,929 Rp 1,227,226 83%
3 12% Rp 17,783,858 Rp 1,309,071 84%
4 11% Rp 16,461,697 Rp 1,322,161 84%
5 10% Rp 15,126,314 Rp 1,335,383 85%
6 9% Rp 13,777,577 Rp 1,348,737 86%
7 8% Rp 12,415,353 Rp 1,362,224 87%
8 7% Rp 11,039,506 Rp 1,375,846 88%
9 6% Rp 9,649,901 Rp 1,389,605 89%
10 5% Rp 8,246,400 Rp 1,403,501 90%
11 5% Rp 6,828,864 Rp 1,417,536 91%
12 4% Rp 5,397,153 Rp 1,431,711 92%

10 1 150000000 3% Rp 3,951,125 Rp 1,446,028 92%

2 2% Rp 2,574,526 Rp 1,376,599 93%
3 1% Rp 1,100,271 Rp 1,474,255 94%
4 0% Rp (388,726) Rp 1,488,997 95%
5 -1% Rp (1,892,614) Rp 1,503,887 96%
6 -2% Rp (3,411,540) Rp 1,518,926 97%
7 -3% Rp (4,945,655) Rp 1,534,115 98%
8 -4% Rp (6,495,112) Rp 1,549,457 99%
9 -5% Rp (8,060,063) Rp 1,564,951 ###
10 -6% Rp (9,640,664) Rp 1,580,601 ###
11 -7% Rp (11,237,070) Rp 1,596,407 ###
12 -9% Rp (12,849,441) Rp 1,612,371 ###

11 1 150000000 -10% Rp (14,477,935) Rp 1,628,494 ###

2 -11% Rp (16,022,701) Rp 1,544,766 ###
3 -12% Rp (17,682,928) Rp 1,660,227 ###
4 -13% Rp (19,359,757) Rp 1,676,829 ###
5 -14% Rp (21,053,355) Rp 1,693,598 ###
6 -15% Rp (22,763,889) Rp 1,710,534 ###
7 -16% Rp (24,491,527) Rp 1,727,639 ###
8 -17% Rp (26,236,443) Rp 1,744,915 ###
9 -19% Rp (27,998,807) Rp 1,762,364 ###
 10 -20% Rp (29,778,795) Rp 1,779,988 ###
11 -21% Rp (31,576,583) Rp 1,797,788 ###
12 -22% Rp (33,392,349) Rp 1,815,766 ###

12 1 150000000 -23% Rp (35,226,273) Rp 1,833,923 ###

2 -25% Rp (36,960,364) Rp 1,734,092 ###
3 -26% Rp (38,829,968) Rp 1,869,604 ###
4 -27% Rp (40,718,267) Rp 1,888,300 ###
5 -28% Rp (42,625,450) Rp 1,907,183 ###
6 -30% Rp (44,551,705) Rp 1,926,255 ###
7 -31% Rp (46,497,222) Rp 1,945,517 ###
8 -32% Rp (48,462,194) Rp 1,964,972 ###
9 -34% Rp (50,446,816) Rp 1,984,622 ###
10 -35% Rp (52,451,284) Rp 2,004,468 ###
11 -36% Rp (54,475,797) Rp 2,024,513 ###
12 -38% Rp (56,520,555) Rp 2,044,758 ###

13 1 150000000 -39% Rp (58,585,760) Rp 2,065,206 ###

2 -40% Rp (60,532,999) Rp 1,947,239 ###
3 -42% Rp (62,638,329) Rp 2,105,330 ###
4 -43% Rp (64,764,712) Rp 2,126,383 ###
5 -45% Rp (66,912,360) Rp 2,147,647 ###
6 -46% Rp (69,081,483) Rp 2,169,124 ###
7 -48% Rp (71,272,298) Rp 2,190,815 ###
8 -49% Rp (73,485,021) Rp 2,212,723 ###
9 -50% Rp (75,719,871) Rp 2,234,850 ###
10 -52% Rp (77,977,070) Rp 2,257,199 ###
11 -54% Rp (80,256,841) Rp 2,279,771 ###
12 -55% Rp (82,559,409) Rp 2,302,568 ###

14 1 150000000 -57% Rp (84,885,003) Rp 2,325,594 ###

2 -58% Rp (87,072,209) Rp 2,187,206 ###
3 -60% Rp (89,442,931) Rp 2,370,722 ###
4 -61% Rp (91,837,360) Rp 2,394,429 ###
5 -63% Rp (94,255,734) Rp 2,418,374 ###
6 -64% Rp (96,698,291) Rp 2,442,557 ###
7 -66% Rp (99,165,274) Rp 2,466,983 ###
8 -68% Rp (101,656,927) Rp 2,491,653 ###
9 -69% Rp (104,173,496) Rp 2,516,569 ###
10 -71% Rp (106,715,231) Rp 2,541,735 ###
11 -73% Rp (109,282,383) Rp 2,567,152 ###
12 -75% Rp (111,875,207) Rp 2,592,824 ###

15 1 150000000 -76% Rp (114,493,959) Rp 2,618,752 ###

2 -78% Rp (116,951,326) Rp 2,457,367 ###
3 -80% Rp (119,620,839) Rp 2,669,513 ###
4 -82% Rp (122,317,048) Rp 2,696,208 ###
5 -83% Rp (125,040,218) Rp 2,723,170 ###
 6 -85% Rp (127,790,620) Rp 2,750,402 ###
7 -87% Rp (130,568,526) Rp 2,777,906 ###
8 -89% Rp (133,374,212) Rp 2,805,685 ###
9 -91% Rp (136,207,954) Rp 2,833,742 ###
10 -93% Rp (139,070,033) Rp 2,862,080 ###
11 -95% Rp (141,960,734) Rp 2,890,700 ###
12 -97% Rp (144,880,341) Rp 2,919,607 ###

16 1 150000000 -99% Rp (147,829,144) Rp 2,948,803 ###

2 -100% Rp (150,590,667) Rp 2,761,523 ###
3 -102% Rp (153,596,574) Rp 3,005,907 ###
4 -104% Rp (156,632,540) Rp 3,035,966 ###
5 -106% Rp (159,698,865) Rp 3,066,325 ###
6 -109% Rp (162,795,854) Rp 3,096,989 ###
7 -111% Rp (165,923,812) Rp 3,127,959 ###
8 -113% Rp (169,083,050) Rp 3,159,238 ###
9 -115% Rp (172,273,881) Rp 3,190,831 ###
10 -117% Rp (175,496,620) Rp 3,222,739 ###
11 -119% Rp (178,751,586) Rp 3,254,966 ###
12 -121% Rp (182,039,102) Rp 3,287,516 ###

17 1 150000000 -124% Rp (185,359,493) Rp 3,320,391 ###

2 -126% Rp (188,463,444) Rp 3,103,951 ###
3 -128% Rp (191,848,078) Rp 3,384,634 ###
4 -130% Rp (195,266,559) Rp 3,418,481 ###
5 -132% Rp (198,719,225) Rp 3,452,666 ###
6 -135% Rp (202,206,417) Rp 3,487,192 ###
7 -137% Rp (205,728,481) Rp 3,522,064 ###
8 -140% Rp (209,285,766) Rp 3,557,285 ###
9 -142% Rp (212,878,623) Rp 3,592,858 ###
10 -144% Rp (216,507,410) Rp 3,628,786 ###
11 -147% Rp (220,172,484) Rp 3,665,074 ###
12 -149% Rp (223,874,209) Rp 3,701,725 ###

18 1 150000000 -152% Rp (227,612,951) Rp 3,738,742 ###

2 -154% Rp (231,102,419) Rp 3,489,468 ###
3 -157% Rp (234,913,443) Rp 3,811,024 ###
4 -159% Rp (238,762,578) Rp 3,849,134 ###
5 -162% Rp (242,650,203) Rp 3,887,626 ###
6 -164% Rp (246,576,705) Rp 3,926,502 ###
7 -167% Rp (250,542,472) Rp 3,965,767 ###
8 -170% Rp (254,547,897) Rp 4,005,425 ###
9 -172% Rp (258,593,376) Rp 4,045,479 ###
10 -175% Rp (262,679,310) Rp 4,085,934 ###
11 -178% Rp (266,806,103) Rp 4,126,793 ###
12 -181% Rp (270,974,164) Rp 4,168,061 ###

19 1 150000000 -183% Rp (275,183,906) Rp 4,209,742 ###

 2 -186% Rp (279,107,403) Rp 3,923,497 ###
3 -189% Rp (283,398,477) Rp 4,291,074 ###
4 -192% Rp (287,732,462) Rp 4,333,985 ###
5 -195% Rp (292,109,786) Rp 4,377,325 ###
6 -198% Rp (296,530,884) Rp 4,421,098 ###
7 -201% Rp (300,996,193) Rp 4,465,309 ###
8 -204% Rp (305,506,155) Rp 4,509,962 ###
9 -207% Rp (310,061,217) Rp 4,555,062 ###
10 -210% Rp (314,661,829) Rp 4,600,612 ###
11 -213% Rp (319,308,447) Rp 4,646,618 ###
12 -216% Rp (324,001,532) Rp 4,693,084 ###

20 1 150000000 -219% Rp (328,741,547) Rp 4,740,015 ###

2 -222% Rp (333,153,690) Rp 4,412,143 ###
3 -225% Rp (337,985,227) Rp 4,831,537 ###
4 -229% Rp (342,865,079) Rp 4,879,852 ###
5 -232% Rp (347,793,730) Rp 4,928,651 ###
6 -235% Rp (352,771,667) Rp 4,977,937 ###
7 -239% Rp (357,799,384) Rp 5,027,717 ###
8 -242% Rp (362,877,377) Rp 5,077,994 ###
9 -245% Rp (368,006,151) Rp 5,128,774 ###
10 -249% Rp (373,186,213) Rp 5,180,062 ###
11 -252% Rp (378,418,075) Rp 5,231,862 ###
12 -256% Rp (383,702,256) Rp 5,284,181 ###

21 1 150000000 -259% Rp (389,039,278) Rp 5,337,023 ###

2 -263% Rp (394,001,557) Rp 4,962,278 ###
3 -266% Rp (399,441,572) Rp 5,440,016 ###
4 -270% Rp (404,935,988) Rp 5,494,416 ###
5 -274% Rp (410,485,348) Rp 5,549,360 ###
6 -277% Rp (416,090,201) Rp 5,604,853 ###
7 -281% Rp (421,751,103) Rp 5,660,902 ###
8 -285% Rp (427,468,614) Rp 5,717,511 ###
9 -289% Rp (433,243,300) Rp 5,774,686 ###
10 -293% Rp (439,075,733) Rp 5,832,433 ###
11 -297% Rp (444,966,491) Rp 5,890,757 ###
12 -301% Rp (450,916,156) Rp 5,949,665 ###

22 1 150000000 -305% Rp (456,925,317) Rp 6,009,162 ###

2 -308% Rp (462,506,959) Rp 5,581,642 ###
3 -312% Rp (468,632,029) Rp 6,125,070 ###
4 -317% Rp (474,818,349) Rp 6,186,320 ###
5 -321% Rp (481,066,533) Rp 6,248,183 ###
6 -325% Rp (487,377,198) Rp 6,310,665 ###
7 -329% Rp (493,750,970) Rp 6,373,772 ###
8 -333% Rp (500,188,480) Rp 6,437,510 ###
9 -338% Rp (506,690,364) Rp 6,501,885 ###
10 -342% Rp (513,257,268) Rp 6,566,904 ###
 11 -347% Rp (519,889,841) Rp 6,632,573 ###
12 -351% Rp (526,588,739) Rp 6,698,898 ###

23 1 150000000 -356% Rp (533,354,627) Rp 6,765,887 ###

2 -360% Rp (539,633,573) Rp 6,278,946 ###
3 -364% Rp (546,529,909) Rp 6,896,336 ###
4 -369% Rp (553,495,208) Rp 6,965,299 ###
5 -374% Rp (560,530,160) Rp 7,034,952 ###
6 -378% Rp (567,635,461) Rp 7,105,302 ###
7 -383% Rp (574,811,816) Rp 7,176,355 ###
8 -388% Rp (582,059,934) Rp 7,248,118 ###
9 -393% Rp (589,380,533) Rp 7,320,599 ###
10 -398% Rp (596,774,339) Rp 7,393,805 ###
11 -403% Rp (604,242,082) Rp 7,467,743 ###
12 -408% Rp (611,784,503) Rp 7,542,421 ###

4 1 150000000 -413% Rp (619,402,348) Rp 7,617,845 ###

 PEMBELI PEMBAYARAN KONTRAK RUMAH PER TAHUN JUMLAH YANG DIDAPAT
TOTAL INVEST Rp 18,000,000 INVESTOR
50000000 BELI INVESTOR PEMBELI

Rp 50,000,000 Rp - Rp 1,000,000 Rp 500,000 Rp 1,000,000

Rp 50,500,000 Rp 500,000 Rp 995,000 Rp 505,000 Rp 1,995,000
Rp 51,005,000 Rp 505,000 Rp 989,950 Rp 510,050 Rp 2,984,950
Rp 51,515,050 Rp 510,050 Rp 984,850 Rp 515,151 Rp 3,969,800
Rp 52,030,201 Rp 515,151 Rp 979,698 Rp 520,302 Rp 4,949,497
Rp 52,550,503 Rp 520,302 Rp 974,495 Rp 525,505 Rp 5,923,992
Rp 53,076,008 Rp 525,505 Rp 969,240 Rp 530,760 Rp 6,893,232
Rp 53,606,768 Rp 530,760 Rp 963,932 Rp 536,068 Rp 7,857,165
Rp 54,142,835 Rp 536,068 Rp 958,572 Rp 541,428 Rp 8,815,736
Rp 54,684,264 Rp 541,428 Rp 953,157 Rp 546,843 Rp 9,768,894
Rp 55,231,106 Rp 546,843 Rp 947,689 Rp 552,311 Rp 10,716,583
Rp 55,783,417 Rp 552,311 Rp 942,166 Rp 557,834 Rp 11,658,748

Rp 55,788,940 Rp 557,834 Rp 936,587 Rp 557,889 Rp 12,595,336

Rp 56,346,830 Rp 557,889 Rp 931,009 Rp 568,991 Rp 13,526,345
Rp 56,915,821 Rp 568,991 Rp 925,319 Rp 574,681 Rp 14,451,663
Rp 57,490,503 Rp 574,681 Rp 919,572 Rp 580,428 Rp 15,371,235
Rp 58,070,931 Rp 580,428 Rp 913,768 Rp 586,232 Rp 16,285,003
Rp 58,657,163 Rp 586,232 Rp 907,905 Rp 592,095 Rp 17,192,908
Rp 59,249,258 Rp 592,095 Rp 901,984 Rp 598,016 Rp 18,094,892
Rp 59,847,274 Rp 598,016 Rp 896,004 Rp 603,996 Rp 18,990,896
Rp 60,451,269 Rp 603,996 Rp 889,964 Rp 610,036 Rp 19,880,861
Rp 61,061,305 Rp 610,036 Rp 883,864 Rp 616,136 Rp 20,764,724
Rp 61,677,441 Rp 616,136 Rp 877,702 Rp 622,298 Rp 21,642,427
Rp 62,299,739 Rp 622,298 Rp 871,480 Rp 628,520 Rp 22,513,906

Rp 62,305,962 Rp 628,520 Rp 865,194 Rp 623,060 Rp 23,379,101

Rp 62,929,021 Rp 623,060 Rp 858,964 Rp 641,036 Rp 24,238,064
Rp 63,570,058 Rp 641,036 Rp 852,553 Rp 647,447 Rp 25,090,618
Rp 64,217,504 Rp 647,447 Rp 846,079 Rp 653,921 Rp 25,936,697
Rp 64,871,426 Rp 653,921 Rp 839,540 Rp 660,460 Rp 26,776,236
Rp 65,531,886 Rp 660,460 Rp 832,935 Rp 667,065 Rp 27,609,171
Rp 66,198,951 Rp 667,065 Rp 826,264 Rp 673,736 Rp 28,435,436
Rp 66,872,686 Rp 673,736 Rp 819,527 Rp 680,473 Rp 29,254,963
Rp 67,553,159 Rp 680,473 Rp 812,722 Rp 687,278 Rp 30,067,685
Rp 68,240,437 Rp 687,278 Rp 805,850 Rp 694,150 Rp 30,873,535
Rp 68,934,588 Rp 694,150 Rp 798,908 Rp 701,092 Rp 31,672,443
Rp 69,635,680 Rp 701,092 Rp 791,897 Rp 708,103 Rp 32,464,340

Rp 69,642,690 Rp 708,103 Rp 784,816 Rp 696,427 Rp 33,249,156

Rp 70,339,117 Rp 696,427 Rp 777,852 Rp 722,148 Rp 34,027,008
Rp 71,061,266 Rp 722,148 Rp 770,630 Rp 729,370 Rp 34,797,638
Rp 71,790,635 Rp 729,370 Rp 763,337 Rp 736,663 Rp 35,560,975
Rp 72,527,299 Rp 736,663 Rp 755,970 Rp 744,030 Rp 36,316,945
Rp 73,271,329 Rp 744,030 Rp 748,530 Rp 751,470 Rp 37,065,474
Rp 74,022,799 Rp 751,470 Rp 741,015 Rp 758,985 Rp 37,806,489
Rp 74,781,784 Rp 758,985 Rp 733,425 Rp 766,575 Rp 38,539,915
Rp 75,548,359 Rp 766,575 Rp 725,759 Rp 774,241 Rp 39,265,674
Rp 76,322,599 Rp 774,241 Rp 718,017 Rp 781,983 Rp 39,983,691
Rp 77,104,582 Rp 781,983 Rp 710,197 Rp 789,803 Rp 40,693,888
Rp 77,894,385 Rp 789,803 Rp 702,299 Rp 797,701 Rp 41,396,187

Rp 77,902,283 Rp 797,701 Rp 694,322 Rp 779,023 Rp 42,090,509

Rp 78,681,306 Rp 779,023 Rp 686,532 Rp 813,468 Rp 42,777,041
Rp 79,494,774 Rp 813,468 Rp 678,397 Rp 821,603 Rp 43,455,439
Rp 80,316,377 Rp 821,603 Rp 670,181 Rp 829,819 Rp 44,125,620
Rp 81,146,196 Rp 829,819 Rp 661,883 Rp 838,117 Rp 44,787,503
Rp 81,984,313 Rp 838,117 Rp 653,502 Rp 846,498 Rp 45,441,005
Rp 82,830,811 Rp 846,498 Rp 645,037 Rp 854,963 Rp 46,086,041
Rp 83,685,774 Rp 854,963 Rp 636,487 Rp 863,513 Rp 46,722,529
Rp 84,549,287 Rp 863,513 Rp 627,852 Rp 872,148 Rp 47,350,381
Rp 85,421,435 Rp 872,148 Rp 619,131 Rp 880,869 Rp 47,969,511
Rp 86,302,304 Rp 880,869 Rp 610,322 Rp 889,678 Rp 48,579,833
Rp 87,191,982 Rp 889,678 Rp 601,425 Rp 898,575 Rp 49,181,259

Rp 87,200,879 Rp 898,575 Rp 592,439 Rp 872,009 Rp 49,773,698

Rp 88,072,888 Rp 872,009 Rp 583,719 Rp 916,281 Rp 50,357,417
Rp 88,989,168 Rp 916,281 Rp 574,557 Rp 925,443 Rp 50,931,974
Rp 89,914,612 Rp 925,443 Rp 565,302 Rp 934,698 Rp 51,497,276
Rp 90,849,310 Rp 934,698 Rp 555,955 Rp 944,045 Rp 52,053,231
Rp 91,793,355 Rp 944,045 Rp 546,515 Rp 953,485 Rp 52,599,746
Rp 92,746,840 Rp 953,485 Rp 536,980 Rp 963,020 Rp 53,136,725
Rp 93,709,860 Rp 963,020 Rp 527,350 Rp 972,650 Rp 53,664,075
Rp 94,682,511 Rp 972,650 Rp 517,623 Rp 982,377 Rp 54,181,698
Rp 95,664,888 Rp 982,377 Rp 507,799 Rp 992,201 Rp 54,689,497
Rp 96,657,088 Rp 992,201 Rp 497,877 Rp 1,002,123 Rp 55,187,375
Rp 97,659,211 Rp 1,002,123 Rp 487,856 Rp 1,012,144 Rp 55,675,231

Rp 97,669,232 Rp 1,012,144 Rp 477,735 Rp 976,692 Rp 56,152,965

Rp 98,645,924 Rp 976,692 Rp 467,968 Rp 1,032,032 Rp 56,620,933
Rp 99,677,957 Rp 1,032,032 Rp 457,647 Rp 1,042,353 Rp 57,078,580
Rp 100,720,309 Rp 1,042,353 Rp 447,224 Rp 1,052,776 Rp 57,525,804
Rp 101,773,086 Rp 1,052,776 Rp 436,696 Rp 1,063,304 Rp 57,962,500
Rp 102,836,389 Rp 1,063,304 Rp 426,063 Rp 1,073,937 Rp 58,388,563
Rp 103,910,326 Rp 1,073,937 Rp 415,324 Rp 1,084,676 Rp 58,803,887
Rp 104,995,003 Rp 1,084,676 Rp 404,477 Rp 1,095,523 Rp 59,208,364
Rp 106,090,526 Rp 1,095,523 Rp 393,522 Rp 1,106,478 Rp 59,601,886
Rp 107,197,004 Rp 1,106,478 Rp 382,457 Rp 1,117,543 Rp 59,984,343
Rp 108,314,547 Rp 1,117,543 Rp 371,281 Rp 1,128,719 Rp 60,355,624
Rp 109,443,266 Rp 1,128,719 Rp 359,994 Rp 1,140,006 Rp 60,715,618
Rp 109,454,553 Rp 1,140,006 Rp 348,594 Rp 1,094,546 Rp 61,064,213
Rp 110,549,098 Rp 1,094,546 Rp 337,649 Rp 1,162,351 Rp 61,401,861
Rp 111,711,450 Rp 1,162,351 Rp 326,025 Rp 1,173,975 Rp 61,727,887
Rp 112,885,424 Rp 1,173,975 Rp 314,286 Rp 1,185,714 Rp 62,042,172
Rp 114,071,139 Rp 1,185,714 Rp 302,428 Rp 1,197,572 Rp 62,344,601
Rp 115,268,710 Rp 1,197,572 Rp 290,453 Rp 1,209,547 Rp 62,635,053
Rp 116,478,258 Rp 1,209,547 Rp 278,357 Rp 1,221,643 Rp 62,913,411
Rp 117,699,900 Rp 1,221,643 Rp 266,141 Rp 1,233,859 Rp 63,179,551
Rp 118,933,760 Rp 1,233,859 Rp 253,802 Rp 1,246,198 Rp 63,433,354
Rp 120,179,958 Rp 1,246,198 Rp 241,340 Rp 1,258,660 Rp 63,674,694
Rp 121,438,617 Rp 1,258,660 Rp 228,754 Rp 1,271,246 Rp 63,903,447
Rp 122,709,864 Rp 1,271,246 Rp 216,041 Rp 1,283,959 Rp 64,119,488

Rp 122,722,576 Rp 1,283,959 Rp 203,202 Rp 1,227,226 Rp 64,322,690

Rp 123,949,802 Rp 1,227,226 Rp 190,929 Rp 1,309,071 Rp 64,513,619
Rp 125,258,873 Rp 1,309,071 Rp 177,839 Rp 1,322,161 Rp 64,691,458
Rp 126,581,034 Rp 1,322,161 Rp 164,617 Rp 1,335,383 Rp 64,856,075
Rp 127,916,417 Rp 1,335,383 Rp 151,263 Rp 1,348,737 Rp 65,007,338
Rp 129,265,154 Rp 1,348,737 Rp 137,776 Rp 1,362,224 Rp 65,145,114
Rp 130,627,378 Rp 1,362,224 Rp 124,154 Rp 1,375,846 Rp 65,269,267
Rp 132,003,225 Rp 1,375,846 Rp 110,395 Rp 1,389,605 Rp 65,379,662
Rp 133,392,830 Rp 1,389,605 Rp 96,499 Rp 1,403,501 Rp 65,476,161
Rp 134,796,331 Rp 1,403,501 Rp 82,464 Rp 1,417,536 Rp 65,558,625
Rp 136,213,867 Rp 1,417,536 Rp 68,289 Rp 1,431,711 Rp 65,626,914
Rp 137,645,578 Rp 1,431,711 Rp 53,972 Rp 1,446,028 Rp 65,680,886

Rp 137,659,895 Rp 1,446,028 Rp 39,511 Rp 1,376,599 Rp 65,720,397

Rp 139,036,494 Rp 1,376,599 Rp 25,745 Rp 1,474,255 Rp 65,746,142
Rp 140,510,749 Rp 1,474,255 Rp 11,003 Rp 1,488,997 Rp 65,757,145
Rp 141,999,746 Rp 1,488,997 Rp (3,887) Rp 1,503,887 Rp 65,753,257
Rp 143,503,633 Rp 1,503,887 Rp (18,926) Rp 1,518,926 Rp 65,734,331
Rp 145,022,559 Rp 1,518,926 Rp (34,115) Rp 1,534,115 Rp 65,700,216
Rp 146,556,675 Rp 1,534,115 Rp (49,457) Rp 1,549,457 Rp 65,650,759
Rp 148,106,131 Rp 1,549,457 Rp (64,951) Rp 1,564,951 Rp 65,585,808
Rp 149,671,083 Rp 1,564,951 Rp (80,601) Rp 1,580,601 Rp 65,505,208
Rp 151,251,683 Rp 1,580,601 Rp (96,407) Rp 1,596,407 Rp 65,408,801
Rp 152,848,090 Rp 1,596,407 Rp (112,371) Rp 1,612,371 Rp 65,296,430
Rp 154,460,460 Rp 1,612,371 Rp (128,494) Rp 1,628,494 Rp 65,167,936

Rp 154,476,584 Rp 1,628,494 Rp (144,779) Rp 1,544,766 Rp 65,023,157

Rp 156,021,350 Rp 1,544,766 Rp (160,227) Rp 1,660,227 Rp 64,862,930
Rp 157,681,577 Rp 1,660,227 Rp (176,829) Rp 1,676,829 Rp 64,686,100
Rp 159,358,406 Rp 1,676,829 Rp (193,598) Rp 1,693,598 Rp 64,492,503
Rp 161,052,004 Rp 1,693,598 Rp (210,534) Rp 1,710,534 Rp 64,281,969
Rp 162,762,537 Rp 1,710,534 Rp (227,639) Rp 1,727,639 Rp 64,054,330
Rp 164,490,176 Rp 1,727,639 Rp (244,915) Rp 1,744,915 Rp 63,809,415
Rp 166,235,092 Rp 1,744,915 Rp (262,364) Rp 1,762,364 Rp 63,547,051
Rp 167,997,456 Rp 1,762,364 Rp (279,988) Rp 1,779,988 Rp 63,267,062
Rp 169,777,444 Rp 1,779,988 Rp (297,788) Rp 1,797,788 Rp 62,969,274
Rp 171,575,232 Rp 1,797,788 Rp (315,766) Rp 1,815,766 Rp 62,653,509
Rp 173,390,998 Rp 1,815,766 Rp (333,923) Rp 1,833,923 Rp 62,319,585

Rp 173,409,156 Rp 1,833,923 Rp (352,263) Rp 1,734,092 Rp 61,967,322

Rp 175,143,247 Rp 1,734,092 Rp (369,604) Rp 1,869,604 Rp 61,597,719
Rp 177,012,851 Rp 1,869,604 Rp (388,300) Rp 1,888,300 Rp 61,209,419
Rp 178,901,150 Rp 1,888,300 Rp (407,183) Rp 1,907,183 Rp 60,802,236
Rp 180,808,333 Rp 1,907,183 Rp (426,255) Rp 1,926,255 Rp 60,375,982
Rp 182,734,588 Rp 1,926,255 Rp (445,517) Rp 1,945,517 Rp 59,930,465
Rp 184,680,105 Rp 1,945,517 Rp (464,972) Rp 1,964,972 Rp 59,465,493
Rp 186,645,077 Rp 1,964,972 Rp (484,622) Rp 1,984,622 Rp 58,980,871
Rp 188,629,699 Rp 1,984,622 Rp (504,468) Rp 2,004,468 Rp 58,476,403
Rp 190,634,167 Rp 2,004,468 Rp (524,513) Rp 2,024,513 Rp 57,951,890
Rp 192,658,680 Rp 2,024,513 Rp (544,758) Rp 2,044,758 Rp 57,407,132
Rp 194,703,438 Rp 2,044,758 Rp (565,206) Rp 2,065,206 Rp 56,841,926

Rp 194,723,885 Rp 2,065,206 Rp (585,858) Rp 1,947,239 Rp 56,256,069

Rp 196,671,124 Rp 1,947,239 Rp (605,330) Rp 2,105,330 Rp 55,650,739
Rp 198,776,454 Rp 2,105,330 Rp (626,383) Rp 2,126,383 Rp 55,024,355
Rp 200,902,837 Rp 2,126,383 Rp (647,647) Rp 2,147,647 Rp 54,376,708
Rp 203,050,485 Rp 2,147,647 Rp (669,124) Rp 2,169,124 Rp 53,707,585
Rp 205,219,608 Rp 2,169,124 Rp (690,815) Rp 2,190,815 Rp 53,016,770
Rp 207,410,423 Rp 2,190,815 Rp (712,723) Rp 2,212,723 Rp 52,304,047
Rp 209,623,146 Rp 2,212,723 Rp (734,850) Rp 2,234,850 Rp 51,569,197
Rp 211,857,996 Rp 2,234,850 Rp (757,199) Rp 2,257,199 Rp 50,811,998
Rp 214,115,195 Rp 2,257,199 Rp (779,771) Rp 2,279,771 Rp 50,032,227
Rp 216,394,966 Rp 2,279,771 Rp (802,568) Rp 2,302,568 Rp 49,229,659
Rp 218,697,534 Rp 2,302,568 Rp (825,594) Rp 2,325,594 Rp 48,404,065

Rp 218,720,560 Rp 2,325,594 Rp (848,850) Rp 2,187,206 Rp 47,555,215

Rp 220,907,765 Rp 2,187,206 Rp (870,722) Rp 2,370,722 Rp 46,684,493
Rp 223,278,487 Rp 2,370,722 Rp (894,429) Rp 2,394,429 Rp 45,790,063
Rp 225,672,917 Rp 2,394,429 Rp (918,374) Rp 2,418,374 Rp 44,871,690
Rp 228,091,290 Rp 2,418,374 Rp (942,557) Rp 2,442,557 Rp 43,929,132
Rp 230,533,848 Rp 2,442,557 Rp (966,983) Rp 2,466,983 Rp 42,962,149
Rp 233,000,831 Rp 2,466,983 Rp (991,653) Rp 2,491,653 Rp 41,970,497
Rp 235,492,483 Rp 2,491,653 Rp (1,016,569) Rp 2,516,569 Rp 40,953,927
Rp 238,009,053 Rp 2,516,569 Rp (1,041,735) Rp 2,541,735 Rp 39,912,192
Rp 240,550,788 Rp 2,541,735 Rp (1,067,152) Rp 2,567,152 Rp 38,845,040
Rp 243,117,940 Rp 2,567,152 Rp (1,092,824) Rp 2,592,824 Rp 37,752,216
Rp 245,710,764 Rp 2,592,824 Rp (1,118,752) Rp 2,618,752 Rp 36,633,464

Rp 245,736,692 Rp 2,618,752 Rp (1,144,940) Rp 2,457,367 Rp 35,488,525

Rp 248,194,059 Rp 2,457,367 Rp (1,169,513) Rp 2,669,513 Rp 34,319,011
Rp 250,863,572 Rp 2,669,513 Rp (1,196,208) Rp 2,696,208 Rp 33,122,803
Rp 253,559,780 Rp 2,696,208 Rp (1,223,170) Rp 2,723,170 Rp 31,899,633
Rp 256,282,951 Rp 2,723,170 Rp (1,250,402) Rp 2,750,402 Rp 30,649,230
Rp 259,033,353 Rp 2,750,402 Rp (1,277,906) Rp 2,777,906 Rp 29,371,324
Rp 261,811,259 Rp 2,777,906 Rp (1,305,685) Rp 2,805,685 Rp 28,065,639
Rp 264,616,945 Rp 2,805,685 Rp (1,333,742) Rp 2,833,742 Rp 26,731,897
Rp 267,450,687 Rp 2,833,742 Rp (1,362,080) Rp 2,862,080 Rp 25,369,817
Rp 270,312,766 Rp 2,862,080 Rp (1,390,700) Rp 2,890,700 Rp 23,979,117
Rp 273,203,467 Rp 2,890,700 Rp (1,419,607) Rp 2,919,607 Rp 22,559,510
Rp 276,123,074 Rp 2,919,607 Rp (1,448,803) Rp 2,948,803 Rp 21,110,706

Rp 276,152,270 Rp 2,948,803 Rp (1,478,291) Rp 2,761,523 Rp 19,632,415

Rp 278,913,793 Rp 2,761,523 Rp (1,505,907) Rp 3,005,907 Rp 18,126,508
Rp 281,919,699 Rp 3,005,907 Rp (1,535,966) Rp 3,035,966 Rp 16,590,542
Rp 284,955,665 Rp 3,035,966 Rp (1,566,325) Rp 3,066,325 Rp 15,024,217
Rp 288,021,991 Rp 3,066,325 Rp (1,596,989) Rp 3,096,989 Rp 13,427,228
Rp 291,118,979 Rp 3,096,989 Rp (1,627,959) Rp 3,127,959 Rp 11,799,270
Rp 294,246,938 Rp 3,127,959 Rp (1,659,238) Rp 3,159,238 Rp 10,140,032
Rp 297,406,176 Rp 3,159,238 Rp (1,690,831) Rp 3,190,831 Rp 8,449,201
Rp 300,597,006 Rp 3,190,831 Rp (1,722,739) Rp 3,222,739 Rp 6,726,462
Rp 303,819,745 Rp 3,222,739 Rp (1,754,966) Rp 3,254,966 Rp 4,971,496
Rp 307,074,711 Rp 3,254,966 Rp (1,787,516) Rp 3,287,516 Rp 3,183,980
Rp 310,362,227 Rp 3,287,516 Rp (1,820,391) Rp 3,320,391 Rp 1,363,589

Rp 310,395,102 Rp 3,320,391 Rp (1,853,595) Rp 3,103,951 Rp (490,006)

Rp 313,499,053 Rp 3,103,951 Rp (1,884,634) Rp 3,384,634 Rp (2,374,640)
Rp 316,883,688 Rp 3,384,634 Rp (1,918,481) Rp 3,418,481 Rp (4,293,121)
Rp 320,302,169 Rp 3,418,481 Rp (1,952,666) Rp 3,452,666 Rp (6,245,787)
Rp 323,754,834 Rp 3,452,666 Rp (1,987,192) Rp 3,487,192 Rp (8,232,979)
Rp 327,242,026 Rp 3,487,192 Rp (2,022,064) Rp 3,522,064 Rp (10,255,043)
Rp 330,764,091 Rp 3,522,064 Rp (2,057,285) Rp 3,557,285 Rp (12,312,328)
Rp 334,321,375 Rp 3,557,285 Rp (2,092,858) Rp 3,592,858 Rp (14,405,185)
Rp 337,914,233 Rp 3,592,858 Rp (2,128,786) Rp 3,628,786 Rp (16,533,972)
Rp 341,543,019 Rp 3,628,786 Rp (2,165,074) Rp 3,665,074 Rp (18,699,046)
Rp 345,208,093 Rp 3,665,074 Rp (2,201,725) Rp 3,701,725 Rp (20,900,771)
Rp 348,909,818 Rp 3,701,725 Rp (2,238,742) Rp 3,738,742 Rp (23,139,513)

Rp 348,946,835 Rp 3,738,742 Rp (2,276,130) Rp 3,489,468 Rp (25,415,642)

Rp 352,436,304 Rp 3,489,468 Rp (2,311,024) Rp 3,811,024 Rp (27,726,666)
Rp 356,247,328 Rp 3,811,024 Rp (2,349,134) Rp 3,849,134 Rp (30,075,801)
Rp 360,096,462 Rp 3,849,134 Rp (2,387,626) Rp 3,887,626 Rp (32,463,427)
Rp 363,984,088 Rp 3,887,626 Rp (2,426,502) Rp 3,926,502 Rp (34,889,929)
Rp 367,910,590 Rp 3,926,502 Rp (2,465,767) Rp 3,965,767 Rp (37,355,696)
Rp 371,876,357 Rp 3,965,767 Rp (2,505,425) Rp 4,005,425 Rp (39,861,120)
Rp 375,881,782 Rp 4,005,425 Rp (2,545,479) Rp 4,045,479 Rp (42,406,599)
Rp 379,927,261 Rp 4,045,479 Rp (2,585,934) Rp 4,085,934 Rp (44,992,533)
Rp 384,013,195 Rp 4,085,934 Rp (2,626,793) Rp 4,126,793 Rp (47,619,326)
Rp 388,139,988 Rp 4,126,793 Rp (2,668,061) Rp 4,168,061 Rp (50,287,387)
Rp 392,308,049 Rp 4,168,061 Rp (2,709,742) Rp 4,209,742 Rp (52,997,129)

Rp 392,349,730 Rp 4,209,742 Rp (2,751,839) Rp 3,923,497 Rp (55,748,968)

Rp 396,273,227 Rp 3,923,497 Rp (2,791,074) Rp 4,291,074 Rp (58,540,042)
Rp 400,564,301 Rp 4,291,074 Rp (2,833,985) Rp 4,333,985 Rp (61,374,027)
Rp 404,898,286 Rp 4,333,985 Rp (2,877,325) Rp 4,377,325 Rp (64,251,351)
Rp 409,275,610 Rp 4,377,325 Rp (2,921,098) Rp 4,421,098 Rp (67,172,449)
Rp 413,696,708 Rp 4,421,098 Rp (2,965,309) Rp 4,465,309 Rp (70,137,758)
Rp 418,162,017 Rp 4,465,309 Rp (3,009,962) Rp 4,509,962 Rp (73,147,720)
Rp 422,671,979 Rp 4,509,962 Rp (3,055,062) Rp 4,555,062 Rp (76,202,782)
Rp 427,227,040 Rp 4,555,062 Rp (3,100,612) Rp 4,600,612 Rp (79,303,394)
Rp 431,827,653 Rp 4,600,612 Rp (3,146,618) Rp 4,646,618 Rp (82,450,012)
Rp 436,474,271 Rp 4,646,618 Rp (3,193,084) Rp 4,693,084 Rp (85,643,096)
Rp 441,167,355 Rp 4,693,084 Rp (3,240,015) Rp 4,740,015 Rp (88,883,112)

Rp 441,214,286 Rp 4,740,015 Rp (3,287,415) Rp 4,412,143 Rp (92,170,527)

Rp 445,626,429 Rp 4,412,143 Rp (3,331,537) Rp 4,831,537 Rp (95,502,064)
Rp 450,457,966 Rp 4,831,537 Rp (3,379,852) Rp 4,879,852 Rp (98,881,916)
Rp 455,337,818 Rp 4,879,852 Rp (3,428,651) Rp 4,928,651 Rp (102,310,567)
Rp 460,266,469 Rp 4,928,651 Rp (3,477,937) Rp 4,977,937 Rp (105,788,504)
Rp 465,244,406 Rp 4,977,937 Rp (3,527,717) Rp 5,027,717 Rp (109,316,221)
Rp 470,272,123 Rp 5,027,717 Rp (3,577,994) Rp 5,077,994 Rp (112,894,215)
Rp 475,350,117 Rp 5,077,994 Rp (3,628,774) Rp 5,128,774 Rp (116,522,989)
Rp 480,478,891 Rp 5,128,774 Rp (3,680,062) Rp 5,180,062 Rp (120,203,050)
Rp 485,658,952 Rp 5,180,062 Rp (3,731,862) Rp 5,231,862 Rp (123,934,912)
Rp 490,890,814 Rp 5,231,862 Rp (3,784,181) Rp 5,284,181 Rp (127,719,093)
Rp 496,174,995 Rp 5,284,181 Rp (3,837,023) Rp 5,337,023 Rp (131,556,116)

Rp 496,227,837 Rp 5,337,023 Rp (3,890,393) Rp 4,962,278 Rp (135,446,509)

Rp 501,190,115 Rp 4,962,278 Rp (3,940,016) Rp 5,440,016 Rp (139,386,524)
Rp 506,630,131 Rp 5,440,016 Rp (3,994,416) Rp 5,494,416 Rp (143,380,940)
Rp 512,124,546 Rp 5,494,416 Rp (4,049,360) Rp 5,549,360 Rp (147,430,300)
Rp 517,673,906 Rp 5,549,360 Rp (4,104,853) Rp 5,604,853 Rp (151,535,153)
Rp 523,278,760 Rp 5,604,853 Rp (4,160,902) Rp 5,660,902 Rp (155,696,055)
Rp 528,939,662 Rp 5,660,902 Rp (4,217,511) Rp 5,717,511 Rp (159,913,566)
Rp 534,657,173 Rp 5,717,511 Rp (4,274,686) Rp 5,774,686 Rp (164,188,252)
Rp 540,431,859 Rp 5,774,686 Rp (4,332,433) Rp 5,832,433 Rp (168,520,685)
Rp 546,264,292 Rp 5,832,433 Rp (4,390,757) Rp 5,890,757 Rp (172,911,443)
Rp 552,155,049 Rp 5,890,757 Rp (4,449,665) Rp 5,949,665 Rp (177,361,108)
Rp 558,104,714 Rp 5,949,665 Rp (4,509,162) Rp 6,009,162 Rp (181,870,269)

Rp 558,164,211 Rp 6,009,162 Rp (4,569,253) Rp 5,581,642 Rp (186,439,522)

Rp 563,745,853 Rp 5,581,642 Rp (4,625,070) Rp 6,125,070 Rp (191,064,592)
Rp 569,870,923 Rp 6,125,070 Rp (4,686,320) Rp 6,186,320 Rp (195,750,912)
Rp 576,057,243 Rp 6,186,320 Rp (4,748,183) Rp 6,248,183 Rp (200,499,096)
Rp 582,305,426 Rp 6,248,183 Rp (4,810,665) Rp 6,310,665 Rp (205,309,761)
Rp 588,616,092 Rp 6,310,665 Rp (4,873,772) Rp 6,373,772 Rp (210,183,533)
Rp 594,989,864 Rp 6,373,772 Rp (4,937,510) Rp 6,437,510 Rp (215,121,043)
Rp 601,427,373 Rp 6,437,510 Rp (5,001,885) Rp 6,501,885 Rp (220,122,927)
Rp 607,929,258 Rp 6,501,885 Rp (5,066,904) Rp 6,566,904 Rp (225,189,831)
Rp 614,496,162 Rp 6,566,904 Rp (5,132,573) Rp 6,632,573 Rp (230,322,404)
Rp 621,128,734 Rp 6,632,573 Rp (5,198,898) Rp 6,698,898 Rp (235,521,302)
Rp 627,827,633 Rp 6,698,898 Rp (5,265,887) Rp 6,765,887 Rp (240,787,190)

Rp 627,894,622 Rp 6,765,887 Rp (5,333,546) Rp 6,278,946 Rp (246,120,736)

Rp 634,173,568 Rp 6,278,946 Rp (5,396,336) Rp 6,896,336 Rp (251,517,072)
Rp 641,069,904 Rp 6,896,336 Rp (5,465,299) Rp 6,965,299 Rp (256,982,371)
Rp 648,035,203 Rp 6,965,299 Rp (5,534,952) Rp 7,034,952 Rp (262,517,323)
Rp 655,070,155 Rp 7,034,952 Rp (5,605,302) Rp 7,105,302 Rp (268,122,624)
Rp 662,175,457 Rp 7,105,302 Rp (5,676,355) Rp 7,176,355 Rp (273,798,979)
Rp 669,351,811 Rp 7,176,355 Rp (5,748,118) Rp 7,248,118 Rp (279,547,097)
Rp 676,599,929 Rp 7,248,118 Rp (5,820,599) Rp 7,320,599 Rp (285,367,696)
Rp 683,920,529 Rp 7,320,599 Rp (5,893,805) Rp 7,393,805 Rp (291,261,502)
Rp 691,314,334 Rp 7,393,805 Rp (5,967,743) Rp 7,467,743 Rp (297,229,245)
Rp 698,782,077 Rp 7,467,743 Rp (6,042,421) Rp 7,542,421 Rp (303,271,666)
Rp 706,324,498 Rp 7,542,421 Rp (6,117,845) Rp 7,617,845 Rp (309,389,511)

Rp 706,399,922 Rp 7,617,845 Rp (6,194,023) Rp 7,063,999 Rp (315,583,535)

Rp 719,402,348
JUMLAH YANG DIDAPAT
PEMBELI Rp 1,500,000

Rp 500,000
Rp 1,005,000
Rp 1,515,050
Rp 2,030,201
Rp 2,550,503
Rp 3,076,008
Rp 3,606,768
Rp 4,142,835
Rp 4,684,264
Rp 5,231,106
Rp 5,783,417
Rp 6,341,252

Rp 6,899,141
Rp 7,468,132
Rp 8,042,814
Rp 8,623,242
Rp 9,209,474
Rp 9,801,569
Rp 10,399,585
Rp 11,003,580
Rp 11,613,616
Rp 12,229,752
Rp 12,852,050
Rp 13,480,570

Rp 14,103,630
Rp 14,744,666
Rp 15,392,113
Rp 16,046,034
Rp 16,706,495
Rp 17,373,559
Rp 18,047,295
Rp 18,727,768
Rp 19,415,046
Rp 20,109,196
Rp 20,810,288
Rp 21,518,391

Rp 22,214,818
Rp 22,936,966
Rp 23,666,336
Rp 24,402,999
Rp 25,147,029
Rp 25,898,499
Rp 26,657,484
Rp 27,424,059
Rp 28,198,300
Rp 28,980,283
Rp 29,770,086
Rp 30,567,786

Rp 31,346,809
Rp 32,160,277
Rp 32,981,880
Rp 33,811,699
Rp 34,649,816
Rp 35,496,314
Rp 36,351,277
Rp 37,214,790
Rp 38,086,938
Rp 38,967,807
Rp 39,857,485
Rp 40,756,060

Rp 41,628,069
Rp 42,544,350
Rp 43,469,793
Rp 44,404,491
Rp 45,348,536
Rp 46,302,021
Rp 47,265,042
Rp 48,237,692
Rp 49,220,069
Rp 50,212,270
Rp 51,214,392
Rp 52,226,536

Rp 53,203,229
Rp 54,235,261
Rp 55,277,614
Rp 56,330,390
Rp 57,393,694
Rp 58,467,630
Rp 59,552,307
Rp 60,647,830
Rp 61,754,308
Rp 62,871,851
Rp 64,000,570
Rp 65,140,575
Rp 66,235,121
Rp 67,397,472
Rp 68,571,447
Rp 69,757,161
Rp 70,954,733
Rp 72,164,280
Rp 73,385,923
Rp 74,619,782
Rp 75,865,980
Rp 77,124,640
Rp 78,395,886
Rp 79,679,845

Rp 80,907,071
Rp 82,216,142
Rp 83,538,303
Rp 84,873,686
Rp 86,222,423
Rp 87,584,647
Rp 88,960,494
Rp 90,350,099
Rp 91,753,600
Rp 93,171,136
Rp 94,602,847
Rp 96,048,875

Rp 97,425,474
Rp 98,899,729
Rp 100,388,726
Rp 101,892,614
Rp 103,411,540
Rp 104,945,655
Rp 106,495,112
Rp 108,060,063
Rp 109,640,664
Rp 111,237,070
Rp 112,849,441
Rp 114,477,935

Rp 116,022,701
Rp 117,682,928
Rp 119,359,757
Rp 121,053,355
Rp 122,763,889
Rp 124,491,527
Rp 126,236,443
Rp 127,998,807
Rp 129,778,795
Rp 131,576,583
Rp 133,392,349
Rp 135,226,273

Rp 136,960,364
Rp 138,829,968
Rp 140,718,267
Rp 142,625,450
Rp 144,551,705
Rp 146,497,222
Rp 148,462,194
Rp 150,446,816
Rp 152,451,284
Rp 154,475,797
Rp 156,520,555
Rp 158,585,760

Rp 160,532,999
Rp 162,638,329
Rp 164,764,712
Rp 166,912,360
Rp 169,081,483
Rp 171,272,298
Rp 173,485,021
Rp 175,719,871
Rp 177,977,070
Rp 180,256,841
Rp 182,559,409
Rp 184,885,003

Rp 187,072,209
Rp 189,442,931
Rp 191,837,360
Rp 194,255,734
Rp 196,698,291
Rp 199,165,274
Rp 201,656,927
Rp 204,173,496
Rp 206,715,231
Rp 209,282,383
Rp 211,875,207
Rp 214,493,959

Rp 216,951,326
Rp 219,620,839
Rp 222,317,048
Rp 225,040,218
Rp 227,790,620
Rp 230,568,526
Rp 233,374,212
Rp 236,207,954
Rp 239,070,033
Rp 241,960,734
Rp 244,880,341
Rp 247,829,144

Rp 250,590,667
Rp 253,596,574
Rp 256,632,540
Rp 259,698,865
Rp 262,795,854
Rp 265,923,812
Rp 269,083,050
Rp 272,273,881
Rp 275,496,620
Rp 278,751,586
Rp 282,039,102
Rp 285,359,493

Rp 288,463,444
Rp 291,848,078
Rp 295,266,559
Rp 298,719,225
Rp 302,206,417
Rp 305,728,481
Rp 309,285,766
Rp 312,878,623
Rp 316,507,410
Rp 320,172,484
Rp 323,874,209
Rp 327,612,951 Rp 327,612,951

Rp 331,102,419
Rp 334,913,443
Rp 338,762,578
Rp 342,650,203
Rp 346,576,705
Rp 350,542,472
Rp 354,547,897
Rp 358,593,376
Rp 362,679,310
Rp 366,806,103
Rp 370,974,164
Rp 375,183,906

Rp 379,107,403
Rp 383,398,477
Rp 387,732,462
Rp 392,109,786
Rp 396,530,884
Rp 400,996,193
Rp 405,506,155
Rp 410,061,217
Rp 414,661,829
Rp 419,308,447
Rp 424,001,532
Rp 428,741,547 Rp 428,741,547

Rp 433,153,690
Rp 437,985,227
Rp 442,865,079
Rp 447,793,730
Rp 452,771,667
Rp 457,799,384
Rp 462,877,377
Rp 468,006,151
Rp 473,186,213
Rp 478,418,075
Rp 483,702,256
Rp 489,039,278

Rp 494,001,557
Rp 499,441,572
Rp 504,935,988
Rp 510,485,348
Rp 516,090,201
Rp 521,751,103
Rp 527,468,614
Rp 533,243,300
Rp 539,075,733
Rp 544,966,491
Rp 550,916,156
Rp 556,925,317

Rp 562,506,959
Rp 568,632,029
Rp 574,818,349
Rp 581,066,533
Rp 587,377,198
Rp 593,750,970
Rp 600,188,480
Rp 606,690,364
Rp 613,257,268
Rp 619,889,841
Rp 626,588,739
Rp 633,354,627

Rp 639,633,573
Rp 646,529,909
Rp 653,495,208
Rp 660,530,160
Rp 667,635,461
Rp 674,811,816
Rp 682,059,934
Rp 689,380,533
Rp 696,774,339
Rp 704,242,082
Rp 711,784,503
Rp 719,402,348

Rp 726,466,347
 HARGA SEWA Rp 18,000,000
INVESTASI SETIAP BULAN LAMANYA INVESTASI
INVESTOR INVESTASI AWAL 100000000 6 THN 10 BLN
PENJUALAN INVESTASI Rp 114,477,935
KEUNTUNGAN KONTRAK Rp 65,167,936
SISA INVESTASI Rp (14,477,935)
TOTAL Rp 165,167,936 11 THN

KEUNTUNGAN Rp 65,167,936
Rp 100,000,000